{ "ticker": { "uuid": "8fdd9400-52fb-42e3-8ed2-3306f9dc6c7b", "symbol": "CGTL", "name": "Creative Global Technology Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/8fdd9400-52fb-42e3-8ed2-3306f9dc6c7b/", "api_url": "https://sharemaestro.com/factors/api/tickers/8fdd9400-52fb-42e3-8ed2-3306f9dc6c7b/" }, "ticker_metadata": { "id": 5320, "uuid": "8fdd9400-52fb-42e3-8ed2-3306f9dc6c7b", "symbol": "CGTL", "name": "Creative Global Technology Holdings Limited Ordinary Shares", "asset_type": "equity", "market_cap": 12862500, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Creative Global Technology Holdings Limited, through its subsidiary, Creative Global Technology Limited, engages in sourcing and reselling recycled consumer electronic devices in Hong Kong.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8fdd9400-52fb-42e3-8ed2-3306f9dc6c7b", "symbol": "CGTL", "name": "Creative Global Technology Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/8fdd9400-52fb-42e3-8ed2-3306f9dc6c7b/", "api_url": "https://sharemaestro.com/factors/api/tickers/8fdd9400-52fb-42e3-8ed2-3306f9dc6c7b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.66, "value": 0.57, "quality": 0.57, "momentum": 0.57, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 0.38, "market_cap": 9783217.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.7398, "piotroski_f_score": 2, "momentum_12_1": 0.1715, "volatility_252d": 2.0999 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:07.108984+00:00", "batch_id": "" }, "size": { "price_close": 0.3803, "market_cap": 9783217.5, "market_cap_usd": 9783217.5, "enterprise_value": 9761807.5, "shares_outstanding": 25725000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 4.22, "ptbv_ratio": 4.22, "ps_ratio": 3.6058, "pcf_ratio": null, "pfcf_ratio": -15.8515, "ev_ebitda": null, "ev_ebit": -5.7833, "ev_sales": 3.5979, "ev_fcf": -15.8168, "earnings_yield": null, "fcf_yield": -0.0632, "price_to_sales": 3.6058, "price_to_book": 4.22, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2779 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1081, "operating_margin": -0.6221, "net_margin": -0.6321, "ebitda_margin": -0.6213, "fcf_margin": -0.2275, "roe": -0.7398, "roa": -0.7296, "roic": -0.5511, "roc_greenblatt": null, "asset_turnover": 1.1542, "cash_conversion": 0.3598, "accruals_ratio": -0.4671, "sbc_to_revenue": 5.2469, "piotroski_f_score": 2, "altman_z_score": 181.5963, "earnings_stability_5y": 1.7303, "revenue_stability_5y": 0.7258, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1247, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0139, "net_debt_to_ebitda": 0.0127, "debt_to_assets": 0.001, "interest_coverage": null, "current_ratio": 72.5413, "quick_ratio": 1.1576, "net_debt": -21410, "local_beta": 0.0073, "volatility_252d": 2.0999, "volatility_60d": 5.2163, "max_drawdown_12m": -0.9283, "risk_adjusted_momentum": 0.0817 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.5399, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.8661, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.6543, "price_return_3m": -0.7075, "price_return_6m": -0.479, "price_return_9m": -0.2598, "price_return_12m": -0.595, "price_return_12m_ex1m": 0.1715, "momentum_6m": -0.479, "momentum_12m": -0.595, "momentum_12_1": 0.1715, "distance_from_52w_high": -0.9214, "distance_from_52w_low": 0.0953, "relative_strength": -0.7529 }, "raw_ttm": { "revenue_ttm": 2713223, "gross_profit_ttm": 293193, "ebit_ttm": -1687923, "ebitda_ttm": -1685777, "net_income_ttm": -1715132, "eps_diluted_ttm": -0.0667, "operating_cash_flow_ttm": -617181, "capital_expenditure_ttm": 0, "fcf_ttm": -617181, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 23808, "total_current_assets": 2344463, "total_current_liabilities": 32319, "net_ppe": null, "total_assets": 2350643, "total_debt": 2398, "total_equity": 2318324, "net_working_capital": 2290734, "book_value_per_share": 0.0901, "retained_earnings": 11059, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0901 }, "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": 43, "quality_composite": 43, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 34, "quality_value_composite": 0.57, "os_score": 0.66, "value_percentile": 0.57, "quality_percentile": 0.57, "momentum_percentile": 0.57, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "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": 811, "ticker_id": 5320, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:07.108984+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.3803, "market_cap": 9783217.5, "market_cap_usd": 9783217.5, "enterprise_value": 9761807.5, "shares_outstanding": 25725000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.21995265, "ptbv_ratio": 4.21995265, "ps_ratio": 3.60575504, "pcf_ratio": null, "pfcf_ratio": -15.85145606, "ev_ebitda": null, "ev_ebit": -5.78332513, "ev_sales": 3.59786405, "ev_fcf": -15.81676607, "earnings_yield": null, "fcf_yield": -0.06322405, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.10806078, "operating_margin": -0.62210994, "net_margin": -0.63213824, "ebitda_margin": -0.621319, "fcf_margin": -0.22747153, "roe": -0.73981549, "roa": -0.72964376, "roic": -0.55114917, "roc_greenblatt": null, "asset_turnover": 1.15424716, "cash_conversion": 0.35984461, "accruals_ratio": -0.46708539, "sbc_to_revenue": 5.2468964, "debt_to_equity": 0.01394067, "net_debt_to_ebitda": 0.01270037, "debt_to_assets": 0.00102015, "interest_coverage": null, "current_ratio": 72.54132244, "quick_ratio": 1.15758532, "net_debt": -21410, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.53991423, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.86609502, "piotroski_f_score": 2, "altman_z_score": 181.59630986, "earnings_stability_5y": 1.730317, "revenue_stability_5y": 0.725764, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.65427273, "price_return_3m": -0.70746154, "price_return_6m": -0.4790411, "price_return_9m": -0.25982873, "price_return_12m": -0.59499468, "price_return_12m_ex1m": 0.171459, "distance_from_52w_high": -0.92142562, "distance_from_52w_low": 0.0953341, "relative_strength": -0.75293573, "local_beta": 0.0073, "volatility_252d": 2.099892, "volatility_60d": 5.216307, "max_drawdown_12m": -0.92826446, "revenue_ttm": 2713223, "gross_profit_ttm": 293193, "ebit_ttm": -1687923, "ebitda_ttm": -1685777, "net_income_ttm": -1715132, "eps_diluted_ttm": -0.0666718, "operating_cash_flow_ttm": -617181, "capital_expenditure_ttm": 0, "fcf_ttm": -617181, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 23808, "total_current_assets": 2344463, "total_current_liabilities": 32319, "net_ppe": null, "total_assets": 2350643, "total_debt": 2398, "total_equity": 2318324, "net_working_capital": 2290734, "book_value_per_share": 0.09011949, "retained_earnings": 11059, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.09011949, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 43, "quality_composite": 43, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "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": 0.38, "os": 0.66, "value": 0.57, "quality": 0.57, "momentum": 0.57, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.7398, "momentum_12_1": 0.1715, "complete_fields": { "id": 811, "ticker_id": 5320, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:07.108984+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.3803, "market_cap": 9783217.5, "market_cap_usd": 9783217.5, "enterprise_value": 9761807.5, "shares_outstanding": 25725000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.21995265, "ptbv_ratio": 4.21995265, "ps_ratio": 3.60575504, "pcf_ratio": null, "pfcf_ratio": -15.85145606, "ev_ebitda": null, "ev_ebit": -5.78332513, "ev_sales": 3.59786405, "ev_fcf": -15.81676607, "earnings_yield": null, "fcf_yield": -0.06322405, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.10806078, "operating_margin": -0.62210994, "net_margin": -0.63213824, "ebitda_margin": -0.621319, "fcf_margin": -0.22747153, "roe": -0.73981549, "roa": -0.72964376, "roic": -0.55114917, "roc_greenblatt": null, "asset_turnover": 1.15424716, "cash_conversion": 0.35984461, "accruals_ratio": -0.46708539, "sbc_to_revenue": 5.2468964, "debt_to_equity": 0.01394067, "net_debt_to_ebitda": 0.01270037, "debt_to_assets": 0.00102015, "interest_coverage": null, "current_ratio": 72.54132244, "quick_ratio": 1.15758532, "net_debt": -21410, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.53991423, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.86609502, "piotroski_f_score": 2, "altman_z_score": 181.59630986, "earnings_stability_5y": 1.730317, "revenue_stability_5y": 0.725764, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.65427273, "price_return_3m": -0.70746154, "price_return_6m": -0.4790411, "price_return_9m": -0.25982873, "price_return_12m": -0.59499468, "price_return_12m_ex1m": 0.171459, "distance_from_52w_high": -0.92142562, "distance_from_52w_low": 0.0953341, "relative_strength": -0.75293573, "local_beta": 0.0073, "volatility_252d": 2.099892, "volatility_60d": 5.216307, "max_drawdown_12m": -0.92826446, "revenue_ttm": 2713223, "gross_profit_ttm": 293193, "ebit_ttm": -1687923, "ebitda_ttm": -1685777, "net_income_ttm": -1715132, "eps_diluted_ttm": -0.0666718, "operating_cash_flow_ttm": -617181, "capital_expenditure_ttm": 0, "fcf_ttm": -617181, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 23808, "total_current_assets": 2344463, "total_current_liabilities": 32319, "net_ppe": null, "total_assets": 2350643, "total_debt": 2398, "total_equity": 2318324, "net_working_capital": 2290734, "book_value_per_share": 0.09011949, "retained_earnings": 11059, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.09011949, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 43, "quality_composite": 43, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 2713223, "cost_of_revenue": 2420030, "gross_profit": 293193, "ebit": -1687923, "ebitda": -1685777, "pretax_income": -1687929, "tax_provision": 27203, "net_income": -1715132, "net_income_to_common": -1715132, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23808, "total_current_assets": 2344463, "total_assets": 2350643, "short_term_debt": 2398, "long_term_debt": null, "total_debt": 2398, "total_liabilities": 32319, "total_equity": 2318324, "shares_outstanding": 25725000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -617181, "capital_expenditure": 0, "free_cash_flow": -617181, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41547, "ticker_id": 5320, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1687923", "ebitda": "-1685777", "netIncome": "-1715132", "grossProfit": "293193", "depreciation": "None", "totalRevenue": "2713223", "costOfRevenue": "2420030", "interestIncome": "1464", "incomeBeforeTax": "-1687929", "interestExpense": "None", "operatingIncome": "-1688272", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27203", "reportedCurrency": "USD", "netInterestIncome": "1464", "nonInterestIncome": "None", "operatingExpenses": "1981466", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2420030", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2146", "sellingGeneralAndAdministrative": "15445866", "netIncomeFromContinuingOperations": "-13369749" }, "balance": { "goodwill": "None", "inventory": "2307051", "commonStock": "3306", "currentDebt": "None", "investments": "None", "totalAssets": "2350643", "longTermDebt": "None", "shortTermDebt": "2398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11059", "totalLiabilities": "32319", "otherCurrentAssets": "13604", "totalCurrentAssets": "2344463", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6180", "currentAccountsPayable": "26.86", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2398", "totalShareholderEquity": "2318324", "capitalLeaseObligations": "18665", "otherCurrentLiabilities": "29894.14", "totalCurrentLiabilities": "32319", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "23808", "commonStockSharesOutstanding": "25725000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23808", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1715132", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1400026", "operatingCashflow": "-617181", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "588058", "cashflowFromInvestment": "None", "stockBasedCompensation": "14236000", "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": "2146", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2713223, "cost_of_revenue": 2420030, "gross_profit": 293193, "research_and_development": null, "selling_general_admin": 15445866, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1687923, "depreciation_amortisation": 2146, "ebitda": -1685777, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1687929, "tax_provision": 27203, "effective_tax_rate": null, "net_income": -1715132, "net_income_continuing_ops": -13369749, "net_income_to_common": -1715132, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23808, "short_term_investments": null, "net_receivables": 0, "inventory": 2307051, "other_current_assets": null, "total_current_assets": 2344463, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6180, "total_assets": 2350643, "short_term_debt": 2398, "accounts_payable": 26.86, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32319, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 32319, "total_debt": 2398, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11059, "total_equity": 2318324, "shares_outstanding": 25725000, "operating_cash_flow": -617181, "stock_based_compensation": 14236000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 588058, "free_cash_flow": -617181, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1687923", "ebitda": "-1685777", "netIncome": "-1715132", "grossProfit": "293193", "depreciation": "None", "totalRevenue": "2713223", "costOfRevenue": "2420030", "interestIncome": "1464", "incomeBeforeTax": "-1687929", "interestExpense": "None", "operatingIncome": "-1688272", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27203", "reportedCurrency": "USD", "netInterestIncome": "1464", "nonInterestIncome": "None", "operatingExpenses": "1981466", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2420030", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2146", "sellingGeneralAndAdministrative": "15445866", "netIncomeFromContinuingOperations": "-13369749" }, "balance": { "goodwill": "None", "inventory": "2307051", "commonStock": "3306", "currentDebt": "None", "investments": "None", "totalAssets": "2350643", "longTermDebt": "None", "shortTermDebt": "2398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11059", "totalLiabilities": "32319", "otherCurrentAssets": "13604", "totalCurrentAssets": "2344463", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6180", "currentAccountsPayable": "26.86", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2398", "totalShareholderEquity": "2318324", "capitalLeaseObligations": "18665", "otherCurrentLiabilities": "29894.14", "totalCurrentLiabilities": "32319", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "23808", "commonStockSharesOutstanding": "25725000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23808", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1715132", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1400026", "operatingCashflow": "-617181", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "588058", "cashflowFromInvestment": "None", "stockBasedCompensation": "14236000", "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": "2146", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 35611761, "cost_of_revenue": 29275274, "gross_profit": 6336487, "ebit": 5182977, "ebitda": 5193481, "pretax_income": 5185650, "tax_provision": 903282, "net_income": 4282368, "net_income_to_common": 4282368, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 443322, "total_current_assets": 15315253, "total_assets": 16319951, "short_term_debt": 108227, "long_term_debt": null, "total_debt": 108227, "total_liabilities": 2859735, "total_equity": 13460216, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3524152, "capital_expenditure": 18597, "free_cash_flow": -3505555, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41551, "ticker_id": 5320, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5182977", "ebitda": "5193481", "netIncome": "4282368", "grossProfit": "6336487", "depreciation": "None", "totalRevenue": "35611761", "costOfRevenue": "29275274", "interestIncome": "None", "incomeBeforeTax": "5185650", "interestExpense": "2446", "operatingIncome": "5185532", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "903282", "reportedCurrency": "USD", "netInterestIncome": "-2446", "nonInterestIncome": "None", "operatingExpenses": "1150955", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29275274", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10504", "sellingGeneralAndAdministrative": "1118217", "netIncomeFromContinuingOperations": "4282368" }, "balance": { "goodwill": "None", "inventory": "3842072", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "16319951", "longTermDebt": "None", "shortTermDebt": "108227", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "13455800", "totalLiabilities": "2859735", "otherCurrentAssets": "538195", "totalCurrentAssets": "15315253", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77538", "currentNetReceivables": "10491664", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004698", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126886", "totalShareholderEquity": "13460216", "capitalLeaseObligations": "126886", "otherCurrentLiabilities": "56207", "totalCurrentLiabilities": "2840810", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18925", "cashAndShortTermInvestments": "443322", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "443322", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4282368", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1908309", "operatingCashflow": "-3524152", "capitalExpenditures": "18597", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299324", "cashflowFromInvestment": "-18597", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82068", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35611761, "cost_of_revenue": 29275274, "gross_profit": 6336487, "research_and_development": null, "selling_general_admin": 1118217, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5182977, "depreciation_amortisation": 10504, "ebitda": 5193481, "interest_expense": 2446, "interest_income": null, "other_non_operating": null, "pretax_income": 5185650, "tax_provision": 903282, "effective_tax_rate": null, "net_income": 4282368, "net_income_continuing_ops": 4282368, "net_income_to_common": 4282368, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 443322, "short_term_investments": 77538, "net_receivables": 10491664, "inventory": 3842072, "other_current_assets": null, "total_current_assets": 15315253, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1004698, "total_assets": 16319951, "short_term_debt": 108227, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2840810, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18925, "total_liabilities": 2859735, "total_debt": 108227, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13455800, "total_equity": 13460216, "shares_outstanding": 20000000, "operating_cash_flow": -3524152, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18597, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18597, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -299324, "free_cash_flow": -3505555, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5182977", "ebitda": "5193481", "netIncome": "4282368", "grossProfit": "6336487", "depreciation": "None", "totalRevenue": "35611761", "costOfRevenue": "29275274", "interestIncome": "None", "incomeBeforeTax": "5185650", "interestExpense": "2446", "operatingIncome": "5185532", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "903282", "reportedCurrency": "USD", "netInterestIncome": "-2446", "nonInterestIncome": "None", "operatingExpenses": "1150955", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29275274", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10504", "sellingGeneralAndAdministrative": "1118217", "netIncomeFromContinuingOperations": "4282368" }, "balance": { "goodwill": "None", "inventory": "3842072", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "16319951", "longTermDebt": "None", "shortTermDebt": "108227", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "13455800", "totalLiabilities": "2859735", "otherCurrentAssets": "538195", "totalCurrentAssets": "15315253", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77538", "currentNetReceivables": "10491664", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004698", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126886", "totalShareholderEquity": "13460216", "capitalLeaseObligations": "126886", "otherCurrentLiabilities": "56207", "totalCurrentLiabilities": "2840810", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18925", "cashAndShortTermInvestments": "443322", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "443322", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4282368", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1908309", "operatingCashflow": "-3524152", "capitalExpenditures": "18597", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299324", "cashflowFromInvestment": "-18597", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82068", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 50278937, "cost_of_revenue": 45309410, "gross_profit": 4969527, "ebit": 3794326, "ebitda": 3801206, "pretax_income": 3835136, "tax_provision": 679815, "net_income": 3155321, "net_income_to_common": 3155321, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4305577, "total_current_assets": 10818433, "total_assets": 11388573, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2189016, "total_equity": 9199557, "shares_outstanding": 24000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4874638, "capital_expenditure": 3784, "free_cash_flow": 4878422, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41554, "ticker_id": 5320, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3794326", "ebitda": "3801206", "netIncome": "3155321", "grossProfit": "4969527", "depreciation": "None", "totalRevenue": "50278937", "costOfRevenue": "45309410", "interestIncome": "10269", "incomeBeforeTax": "3835136", "interestExpense": "None", "operatingIncome": "3794326", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "679815", "reportedCurrency": "USD", "netInterestIncome": "10269", "nonInterestIncome": "None", "operatingExpenses": "1175201", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45309410", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6880", "sellingGeneralAndAdministrative": "1141069", "netIncomeFromContinuingOperations": "3155321" }, "balance": { "goodwill": "None", "inventory": "5750381", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "11388573", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9173432", "totalLiabilities": "2189016", "otherCurrentAssets": "809912", "totalCurrentAssets": "10818433", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "47437", "currentNetReceivables": "-47437", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570140", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9199557", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "76978", "totalCurrentLiabilities": "2186586", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2430", "cashAndShortTermInvestments": "4305577", "commonStockSharesOutstanding": "24000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4305577", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3155321", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1865112", "operatingCashflow": "4874638", "capitalExpenditures": "3784", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1546250", "cashflowFromInvestment": "-3784", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6880", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50278937, "cost_of_revenue": 45309410, "gross_profit": 4969527, "research_and_development": null, "selling_general_admin": 1141069, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3794326, "depreciation_amortisation": 6880, "ebitda": 3801206, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 3835136, "tax_provision": 679815, "effective_tax_rate": null, "net_income": 3155321, "net_income_continuing_ops": 3155321, "net_income_to_common": 3155321, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4305577, "short_term_investments": 47437, "net_receivables": -47437, "inventory": 5750381, "other_current_assets": null, "total_current_assets": 10818433, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 570140, "total_assets": 11388573, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2186586, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2430, "total_liabilities": 2189016, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9173432, "total_equity": 9199557, "shares_outstanding": 24000000, "operating_cash_flow": 4874638, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3784, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3784, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1546250, "free_cash_flow": 4878422, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3794326", "ebitda": "3801206", "netIncome": "3155321", "grossProfit": "4969527", "depreciation": "None", "totalRevenue": "50278937", "costOfRevenue": "45309410", "interestIncome": "10269", "incomeBeforeTax": "3835136", "interestExpense": "None", "operatingIncome": "3794326", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "679815", "reportedCurrency": "USD", "netInterestIncome": "10269", "nonInterestIncome": "None", "operatingExpenses": "1175201", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45309410", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6880", "sellingGeneralAndAdministrative": "1141069", "netIncomeFromContinuingOperations": "3155321" }, "balance": { "goodwill": "None", "inventory": "5750381", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "11388573", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9173432", "totalLiabilities": "2189016", "otherCurrentAssets": "809912", "totalCurrentAssets": "10818433", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "47437", "currentNetReceivables": "-47437", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570140", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9199557", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "76978", "totalCurrentLiabilities": "2186586", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2430", "cashAndShortTermInvestments": "4305577", "commonStockSharesOutstanding": "24000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4305577", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3155321", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1865112", "operatingCashflow": "4874638", "capitalExpenditures": "3784", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1546250", "cashflowFromInvestment": "-3784", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6880", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 27859228, "cost_of_revenue": 23409736, "gross_profit": 4449492, "ebit": 4041678, "ebitda": 4045765, "pretax_income": 4049295, "tax_provision": 642497, "net_income": 3406798, "net_income_to_common": 3406798, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 959300, "total_current_assets": 8083361, "total_assets": 8102377, "short_term_debt": 989373, "long_term_debt": null, "total_debt": 989373, "total_liabilities": 2082838, "total_equity": 6019539, "shares_outstanding": 24000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 654488, "capital_expenditure": 17143, "free_cash_flow": 671631, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41557, "ticker_id": 5320, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4041678", "ebitda": "4045765", "netIncome": "3406798", "grossProfit": "4449492", "depreciation": "None", "totalRevenue": "27859228", "costOfRevenue": "23409736", "interestIncome": "16", "incomeBeforeTax": "4049295", "interestExpense": "None", "operatingIncome": "4041678", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "642497", "reportedCurrency": "USD", "netInterestIncome": "16", "nonInterestIncome": "None", "operatingExpenses": "407814", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23409736", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4087", "sellingGeneralAndAdministrative": "368199", "netIncomeFromContinuingOperations": "3406798" }, "balance": { "goodwill": "None", "inventory": "3885269", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "8102377", "longTermDebt": "None", "shortTermDebt": "989373", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6018111", "totalLiabilities": "2082838", "otherCurrentAssets": "3221480", "totalCurrentAssets": "8083361", "currentLongTermDebt": "989373", "longTermInvestments": "None", "shortTermInvestments": "26956", "currentNetReceivables": "17312", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19016", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "989373", "totalShareholderEquity": "6019539", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2003", "totalCurrentLiabilities": "2079815", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3023", "cashAndShortTermInvestments": "959300", "commonStockSharesOutstanding": "24000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "959300", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3406798", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-808039", "operatingCashflow": "654488", "capitalExpenditures": "17143", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44495", "cashflowFromInvestment": "-17143", "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": "522.48", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27859228, "cost_of_revenue": 23409736, "gross_profit": 4449492, "research_and_development": null, "selling_general_admin": 368199, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4041678, "depreciation_amortisation": 4087, "ebitda": 4045765, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 4049295, "tax_provision": 642497, "effective_tax_rate": null, "net_income": 3406798, "net_income_continuing_ops": 3406798, "net_income_to_common": 3406798, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 959300, "short_term_investments": 26956, "net_receivables": 17312, "inventory": 3885269, "other_current_assets": null, "total_current_assets": 8083361, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19016, "total_assets": 8102377, "short_term_debt": 989373, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2079815, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3023, "total_liabilities": 2082838, "total_debt": 989373, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6018111, "total_equity": 6019539, "shares_outstanding": 24000000, "operating_cash_flow": 654488, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17143, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17143, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44495, "free_cash_flow": 671631, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4041678", "ebitda": "4045765", "netIncome": "3406798", "grossProfit": "4449492", "depreciation": "None", "totalRevenue": "27859228", "costOfRevenue": "23409736", "interestIncome": "16", "incomeBeforeTax": "4049295", "interestExpense": "None", "operatingIncome": "4041678", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "642497", "reportedCurrency": "USD", "netInterestIncome": "16", "nonInterestIncome": "None", "operatingExpenses": "407814", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23409736", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4087", "sellingGeneralAndAdministrative": "368199", "netIncomeFromContinuingOperations": "3406798" }, "balance": { "goodwill": "None", "inventory": "3885269", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "8102377", "longTermDebt": "None", "shortTermDebt": "989373", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6018111", "totalLiabilities": "2082838", "otherCurrentAssets": "3221480", "totalCurrentAssets": "8083361", "currentLongTermDebt": "989373", "longTermInvestments": "None", "shortTermInvestments": "26956", "currentNetReceivables": "17312", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19016", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "989373", "totalShareholderEquity": "6019539", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2003", "totalCurrentLiabilities": "2079815", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3023", "cashAndShortTermInvestments": "959300", "commonStockSharesOutstanding": "24000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "959300", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3406798", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-808039", "operatingCashflow": "654488", "capitalExpenditures": "17143", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44495", "cashflowFromInvestment": "-17143", "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": "522.48", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 12665175, "cost_of_revenue": 9652027, "gross_profit": 3013148, "ebit": 2842662, "ebitda": 2844166, "pretax_income": 2939242, "tax_provision": 446541, "net_income": 2492701, "net_income_to_common": 2492701, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297855, "total_current_assets": 5636956, "total_assets": 5642916, "short_term_debt": 953702, "long_term_debt": null, "total_debt": 953702, "total_liabilities": 3008321, "total_equity": 2634595, "shares_outstanding": 24000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -416699, "capital_expenditure": 2580, "free_cash_flow": -414119, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41560, "ticker_id": 5320, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2842662", "ebitda": "2844166", "netIncome": "2492701", "grossProfit": "3013148", "depreciation": "None", "totalRevenue": "12665175", "costOfRevenue": "9652027", "interestIncome": "7", "incomeBeforeTax": "2939242", "interestExpense": "None", "operatingIncome": "2842662", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "446541", "reportedCurrency": "USD", "netInterestIncome": "7", "nonInterestIncome": "None", "operatingExpenses": "170486", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9652027", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1504", "sellingGeneralAndAdministrative": "158486", "netIncomeFromContinuingOperations": "2492701" }, "balance": { "goodwill": "None", "inventory": "3077230", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "5642916", "longTermDebt": "None", "shortTermDebt": "953702", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2611313", "totalLiabilities": "3008321", "otherCurrentAssets": "1684056", "totalCurrentAssets": "5636956", "currentLongTermDebt": "953702", "longTermInvestments": "None", "shortTermInvestments": "19993", "currentNetReceivables": "577815", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5960", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "953702", "totalShareholderEquity": "2634595", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3460", "totalCurrentLiabilities": "3007362", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "959", "cashAndShortTermInvestments": "297855", "commonStockSharesOutstanding": "24000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "297855", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2492701", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-2612965", "operatingCashflow": "-416699", "capitalExpenditures": "2580", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "368489", "cashflowFromInvestment": "92495", "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": "1504", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12665175, "cost_of_revenue": 9652027, "gross_profit": 3013148, "research_and_development": null, "selling_general_admin": 158486, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2842662, "depreciation_amortisation": 1504, "ebitda": 2844166, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 2939242, "tax_provision": 446541, "effective_tax_rate": null, "net_income": 2492701, "net_income_continuing_ops": 2492701, "net_income_to_common": 2492701, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297855, "short_term_investments": 19993, "net_receivables": 577815, "inventory": 3077230, "other_current_assets": null, "total_current_assets": 5636956, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5960, "total_assets": 5642916, "short_term_debt": 953702, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3007362, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 959, "total_liabilities": 3008321, "total_debt": 953702, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2611313, "total_equity": 2634595, "shares_outstanding": 24000000, "operating_cash_flow": -416699, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2580, "acquisitions": null, "other_investing": null, "investing_cash_flow": 92495, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 368489, "free_cash_flow": -414119, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2842662", "ebitda": "2844166", "netIncome": "2492701", "grossProfit": "3013148", "depreciation": "None", "totalRevenue": "12665175", "costOfRevenue": "9652027", "interestIncome": "7", "incomeBeforeTax": "2939242", "interestExpense": "None", "operatingIncome": "2842662", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "446541", "reportedCurrency": "USD", "netInterestIncome": "7", "nonInterestIncome": "None", "operatingExpenses": "170486", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9652027", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1504", "sellingGeneralAndAdministrative": "158486", "netIncomeFromContinuingOperations": "2492701" }, "balance": { "goodwill": "None", "inventory": "3077230", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "5642916", "longTermDebt": "None", "shortTermDebt": "953702", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2611313", "totalLiabilities": "3008321", "otherCurrentAssets": "1684056", "totalCurrentAssets": "5636956", "currentLongTermDebt": "953702", "longTermInvestments": "None", "shortTermInvestments": "19993", "currentNetReceivables": "577815", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5960", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "953702", "totalShareholderEquity": "2634595", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3460", "totalCurrentLiabilities": "3007362", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "959", "cashAndShortTermInvestments": "297855", "commonStockSharesOutstanding": "24000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "297855", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2492701", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-2612965", "operatingCashflow": "-416699", "capitalExpenditures": "2580", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "368489", "cashflowFromInvestment": "92495", "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": "1504", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 1139368, "cost_of_revenue": 1045011, "gross_profit": 94356, "ebit": 93240, "ebitda": 94316, "pretax_income": 250845, "tax_provision": 8920, "net_income": 241925, "net_income_to_common": 241925, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23808, "total_current_assets": 2344463, "total_assets": 2350643, "short_term_debt": 2398, "long_term_debt": null, "total_debt": 2398, "total_liabilities": 32319, "total_equity": 2318324, "shares_outstanding": 25725000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2682, "capital_expenditure": 0, "free_cash_flow": -2682, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41545, "ticker_id": 5320, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93240", "ebitda": "94316", "netIncome": "241925", "grossProfit": "94356", "depreciation": "None", "totalRevenue": "1139368", "costOfRevenue": "1045011", "interestIncome": "None", "incomeBeforeTax": "250845", "interestExpense": "None", "operatingIncome": "94356", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8920", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-162863", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1045011", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1076", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2307051", "commonStock": "3306", "currentDebt": "None", "investments": "None", "totalAssets": "2350643", "longTermDebt": "None", "shortTermDebt": "2398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11059", "totalLiabilities": "32319", "otherCurrentAssets": "13604", "totalCurrentAssets": "2344463", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6180", "currentAccountsPayable": "26.86", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2398", "totalShareholderEquity": "2318324", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29894.14", "totalCurrentLiabilities": "32319", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "23808", "commonStockSharesOutstanding": "25725000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23808", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241925", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "-49290", "operatingCashflow": "-2682", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2659", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1076", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1139368, "cost_of_revenue": 1045011, "gross_profit": 94356, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93240, "depreciation_amortisation": 1076, "ebitda": 94316, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 250845, "tax_provision": 8920, "effective_tax_rate": null, "net_income": 241925, "net_income_continuing_ops": null, "net_income_to_common": 241925, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23808, "short_term_investments": null, "net_receivables": null, "inventory": 2307051, "other_current_assets": null, "total_current_assets": 2344463, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6180, "total_assets": 2350643, "short_term_debt": 2398, "accounts_payable": 26.86, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32319, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 32319, "total_debt": 2398, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11059, "total_equity": 2318324, "shares_outstanding": 25725000, "operating_cash_flow": -2682, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2659, "free_cash_flow": -2682, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93240", "ebitda": "94316", "netIncome": "241925", "grossProfit": "94356", "depreciation": "None", "totalRevenue": "1139368", "costOfRevenue": "1045011", "interestIncome": "None", "incomeBeforeTax": "250845", "interestExpense": "None", "operatingIncome": "94356", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8920", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-162863", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1045011", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1076", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2307051", "commonStock": "3306", "currentDebt": "None", "investments": "None", "totalAssets": "2350643", "longTermDebt": "None", "shortTermDebt": "2398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11059", "totalLiabilities": "32319", "otherCurrentAssets": "13604", "totalCurrentAssets": "2344463", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6180", "currentAccountsPayable": "26.86", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2398", "totalShareholderEquity": "2318324", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29894.14", "totalCurrentLiabilities": "32319", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "23808", "commonStockSharesOutstanding": "25725000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23808", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241925", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "-49290", "operatingCashflow": "-2682", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2659", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1076", "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": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185240, "total_current_assets": 18240866, "total_assets": 18288950, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 251460, "total_equity": 18037490, "shares_outstanding": 25725000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41546, "ticker_id": 5320, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "14668535", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "18288950", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "86051", "totalLiabilities": "251460", "otherCurrentAssets": "None", "totalCurrentAssets": "18240866", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48084", "currentAccountsPayable": "209", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "18037490", "capitalLeaseObligations": "18665", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "251460", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "185240", "commonStockSharesOutstanding": "25725000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185240", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185240, "short_term_investments": null, "net_receivables": 0, "inventory": 14668535, "other_current_assets": null, "total_current_assets": 18240866, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48084, "total_assets": 18288950, "short_term_debt": null, "accounts_payable": 209, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251460, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 251460, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86051, "total_equity": 18037490, "shares_outstanding": 25725000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "14668535", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "18288950", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "86051", "totalLiabilities": "251460", "otherCurrentAssets": "None", "totalCurrentAssets": "18240866", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48084", "currentAccountsPayable": "209", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "18037490", "capitalLeaseObligations": "18665", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "251460", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "185240", "commonStockSharesOutstanding": "25725000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185240", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 1574897, "cost_of_revenue": 1375817, "gross_profit": 199080, "ebit": -1943784, "ebitda": -1942714, "pretax_income": -1943787, "tax_provision": 18304, "net_income": -1962092, "net_income_to_common": -1962092, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28370, "total_current_assets": 2312763, "total_assets": 2324645, "short_term_debt": 9464, "long_term_debt": null, "total_debt": 9464, "total_liabilities": 52085, "total_equity": 2272560, "shares_outstanding": 21376782, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -613114, "capital_expenditure": 4.65, "free_cash_flow": -613109.35, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41548, "ticker_id": 5320, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1943784", "ebitda": "-1942714", "netIncome": "-1962092", "grossProfit": "199080", "depreciation": "None", "totalRevenue": "1574897", "costOfRevenue": "1375817", "interestIncome": "None", "incomeBeforeTax": "-1943787", "interestExpense": "None", "operatingIncome": "-1945248", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18304", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2144329", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1375817", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1070", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1841451", "commonStock": "3306", "currentDebt": "None", "investments": "None", "totalAssets": "2324645", "longTermDebt": "None", "shortTermDebt": "9464", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-231872", "totalLiabilities": "52085", "otherCurrentAssets": "442942", "totalCurrentAssets": "2312763", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11881", "currentAccountsPayable": "26.86", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9464", "totalShareholderEquity": "2272560", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42593.14", "totalCurrentLiabilities": "52085", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "28370", "commonStockSharesOutstanding": "21376782", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28370", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1962092", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-1347595", "operatingCashflow": "-613114", "capitalExpenditures": "4.65", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "589398", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1070", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1574897, "cost_of_revenue": 1375817, "gross_profit": 199080, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1943784, "depreciation_amortisation": 1070, "ebitda": -1942714, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1943787, "tax_provision": 18304, "effective_tax_rate": null, "net_income": -1962092, "net_income_continuing_ops": null, "net_income_to_common": -1962092, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28370, "short_term_investments": null, "net_receivables": null, "inventory": 1841451, "other_current_assets": null, "total_current_assets": 2312763, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11881, "total_assets": 2324645, "short_term_debt": 9464, "accounts_payable": 26.86, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52085, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 52085, "total_debt": 9464, "preferred_stock": null, "minority_interest": null, "retained_earnings": -231872, "total_equity": 2272560, "shares_outstanding": 21376782, "operating_cash_flow": -613114, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4.65, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 589398, "free_cash_flow": -613109.35, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1943784", "ebitda": "-1942714", "netIncome": "-1962092", "grossProfit": "199080", "depreciation": "None", "totalRevenue": "1574897", "costOfRevenue": "1375817", "interestIncome": "None", "incomeBeforeTax": "-1943787", "interestExpense": "None", "operatingIncome": "-1945248", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18304", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2144329", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1375817", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1070", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1841451", "commonStock": "3306", "currentDebt": "None", "investments": "None", "totalAssets": "2324645", "longTermDebt": "None", "shortTermDebt": "9464", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-231872", "totalLiabilities": "52085", "otherCurrentAssets": "442942", "totalCurrentAssets": "2312763", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11881", "currentAccountsPayable": "26.86", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9464", "totalShareholderEquity": "2272560", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42593.14", "totalCurrentLiabilities": "52085", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "28370", "commonStockSharesOutstanding": "21376782", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28370", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1962092", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-1347595", "operatingCashflow": "-613114", "capitalExpenditures": "4.65", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "589398", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1070", "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": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 15078230, "cost_of_revenue": 11427188, "gross_profit": 3651042, "ebit": 3276866, "ebitda": 3289824, "pretax_income": 3291818, "tax_provision": 539350, "net_income": 2752468, "net_income_to_common": 2752468, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 443322, "total_current_assets": 15315253, "total_assets": 16319951, "short_term_debt": 122160, "long_term_debt": null, "total_debt": 122160, "total_liabilities": 2859735, "total_equity": 13460216, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -288228, "capital_expenditure": 1118, "free_cash_flow": -287110, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41549, "ticker_id": 5320, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3276866", "ebitda": "3289824", "netIncome": "2752468", "grossProfit": "3651042", "depreciation": "None", "totalRevenue": "15078230", "costOfRevenue": "11427188", "interestIncome": "None", "incomeBeforeTax": "3291818", "interestExpense": "2254", "operatingIncome": "3289303", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "539350", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "361740", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11427188", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12958", "sellingGeneralAndAdministrative": "376319", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3842072", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "16319951", "longTermDebt": "None", "shortTermDebt": "122160", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "13455800", "totalLiabilities": "2859735", "otherCurrentAssets": "538195", "totalCurrentAssets": "15315253", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77538", "currentNetReceivables": "10491664", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004698", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140819", "totalShareholderEquity": "13460216", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42274", "totalCurrentLiabilities": "2840810", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18925", "cashAndShortTermInvestments": "443322", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "443322", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2752468", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "4625518", "operatingCashflow": "-288228", "capitalExpenditures": "1118", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11318", "cashflowFromInvestment": "1121", "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": "6479", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15078230, "cost_of_revenue": 11427188, "gross_profit": 3651042, "research_and_development": null, "selling_general_admin": 376319, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3276866, "depreciation_amortisation": 12958, "ebitda": 3289824, "interest_expense": 2254, "interest_income": null, "other_non_operating": null, "pretax_income": 3291818, "tax_provision": 539350, "effective_tax_rate": null, "net_income": 2752468, "net_income_continuing_ops": null, "net_income_to_common": 2752468, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 443322, "short_term_investments": 77538, "net_receivables": 10491664, "inventory": 3842072, "other_current_assets": null, "total_current_assets": 15315253, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1004698, "total_assets": 16319951, "short_term_debt": 122160, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2840810, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18925, "total_liabilities": 2859735, "total_debt": 122160, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13455800, "total_equity": 13460216, "shares_outstanding": 20000000, "operating_cash_flow": -288228, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1118, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1121, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11318, "free_cash_flow": -287110, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3276866", "ebitda": "3289824", "netIncome": "2752468", "grossProfit": "3651042", "depreciation": "None", "totalRevenue": "15078230", "costOfRevenue": "11427188", "interestIncome": "None", "incomeBeforeTax": "3291818", "interestExpense": "2254", "operatingIncome": "3289303", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "539350", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "361740", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11427188", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12958", "sellingGeneralAndAdministrative": "376319", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3842072", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "16319951", "longTermDebt": "None", "shortTermDebt": "122160", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "13455800", "totalLiabilities": "2859735", "otherCurrentAssets": "538195", "totalCurrentAssets": "15315253", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77538", "currentNetReceivables": "10491664", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004698", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140819", "totalShareholderEquity": "13460216", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42274", "totalCurrentLiabilities": "2840810", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18925", "cashAndShortTermInvestments": "443322", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "443322", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2752468", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "4625518", "operatingCashflow": "-288228", "capitalExpenditures": "1118", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11318", "cashflowFromInvestment": "1121", "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": "6479", "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": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 443322, "total_current_assets": 15315253, "total_assets": 16319951, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2859735, "total_equity": 13460216, "shares_outstanding": 21250000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41550, "ticker_id": 5320, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "3842072", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16319951", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "13455800", "totalLiabilities": "2859735", "otherCurrentAssets": "None", "totalCurrentAssets": "15315253", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10491664", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004698", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13460216", "capitalLeaseObligations": "126886", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2840810", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18925", "cashAndShortTermInvestments": "443322", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "443322", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 443322, "short_term_investments": null, "net_receivables": 10491664, "inventory": 3842072, "other_current_assets": null, "total_current_assets": 15315253, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1004698, "total_assets": 16319951, "short_term_debt": null, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2840810, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18925, "total_liabilities": 2859735, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13455800, "total_equity": 13460216, "shares_outstanding": 21250000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "3842072", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16319951", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "13455800", "totalLiabilities": "2859735", "otherCurrentAssets": "None", "totalCurrentAssets": "15315253", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10491664", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004698", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13460216", "capitalLeaseObligations": "126886", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2840810", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18925", "cashAndShortTermInvestments": "443322", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "443322", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 20533532, "cost_of_revenue": 17848086, "gross_profit": 2685446, "ebit": 1895606, "ebitda": 1903658, "pretax_income": 1893832, "tax_provision": 363932, "net_income": 1529900, "net_income_to_common": 1529900, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2797000, "total_current_assets": 12052663, "total_assets": 12974064, "short_term_debt": 81321, "long_term_debt": null, "total_debt": 81321, "total_liabilities": 2240780, "total_equity": 10733284, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -163089, "capital_expenditure": 27384, "free_cash_flow": -135705, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41552, "ticker_id": 5320, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1895606", "ebitda": "1903658", "netIncome": "1529900", "grossProfit": "2685446", "depreciation": "None", "totalRevenue": "20533532", "costOfRevenue": "17848086", "interestIncome": "None", "incomeBeforeTax": "1893832", "interestExpense": "191.28", "operatingIncome": "1896230", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "363932", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "789216", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17848086", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8052", "sellingGeneralAndAdministrative": "741898", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8467589", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "12974064", "longTermDebt": "None", "shortTermDebt": "81321", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10703332", "totalLiabilities": "2240780", "otherCurrentAssets": "797128", "totalCurrentAssets": "12052663", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "70865", "currentNetReceivables": "-9054", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "921401", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "125365", "totalShareholderEquity": "10733284", "capitalLeaseObligations": "116152", "otherCurrentLiabilities": "-6618", "totalCurrentLiabilities": "2191297", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "49483", "cashAndShortTermInvestments": "2797000", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1529900", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-2717208", "operatingCashflow": "-163089", "capitalExpenditures": "27384", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27014", "cashflowFromInvestment": "-3502", "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": "8052", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20533532, "cost_of_revenue": 17848086, "gross_profit": 2685446, "research_and_development": null, "selling_general_admin": 741898, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1895606, "depreciation_amortisation": 8052, "ebitda": 1903658, "interest_expense": 191.28, "interest_income": null, "other_non_operating": null, "pretax_income": 1893832, "tax_provision": 363932, "effective_tax_rate": null, "net_income": 1529900, "net_income_continuing_ops": null, "net_income_to_common": 1529900, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2797000, "short_term_investments": 70865, "net_receivables": -9054, "inventory": 8467589, "other_current_assets": null, "total_current_assets": 12052663, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 921401, "total_assets": 12974064, "short_term_debt": 81321, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2191297, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49483, "total_liabilities": 2240780, "total_debt": 81321, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10703332, "total_equity": 10733284, "shares_outstanding": 20000000, "operating_cash_flow": -163089, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27384, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3502, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27014, "free_cash_flow": -135705, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1895606", "ebitda": "1903658", "netIncome": "1529900", "grossProfit": "2685446", "depreciation": "None", "totalRevenue": "20533532", "costOfRevenue": "17848086", "interestIncome": "None", "incomeBeforeTax": "1893832", "interestExpense": "191.28", "operatingIncome": "1896230", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "363932", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "789216", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17848086", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8052", "sellingGeneralAndAdministrative": "741898", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8467589", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "12974064", "longTermDebt": "None", "shortTermDebt": "81321", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10703332", "totalLiabilities": "2240780", "otherCurrentAssets": "797128", "totalCurrentAssets": "12052663", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "70865", "currentNetReceivables": "-9054", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "921401", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "125365", "totalShareholderEquity": "10733284", "capitalLeaseObligations": "116152", "otherCurrentLiabilities": "-6618", "totalCurrentLiabilities": "2191297", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "49483", "cashAndShortTermInvestments": "2797000", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1529900", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-2717208", "operatingCashflow": "-163089", "capitalExpenditures": "27384", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27014", "cashflowFromInvestment": "-3502", "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": "8052", "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": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 22420414, "cost_of_revenue": 20142898, "gross_profit": 2277516, "ebit": 1523584, "ebitda": 1527080, "pretax_income": 1556638, "tax_provision": 324606, "net_income": 1232034, "net_income_to_common": 1232034, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4305577, "total_current_assets": 10818433, "total_assets": 11388573, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2189016, "total_equity": 9199557, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1036756, "capital_expenditure": 1476, "free_cash_flow": -1035280, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41553, "ticker_id": 5320, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1523584", "ebitda": "1527080", "netIncome": "1232034", "grossProfit": "2277516", "depreciation": "None", "totalRevenue": "22420414", "costOfRevenue": "20142898", "interestIncome": "None", "incomeBeforeTax": "1556638", "interestExpense": "4685.43", "operatingIncome": "1523584", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "324606", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "753932", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20142898", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3496", "sellingGeneralAndAdministrative": "737428", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5750381", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "11388573", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9173432", "totalLiabilities": "2189016", "otherCurrentAssets": "809912", "totalCurrentAssets": "10818433", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-47437", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570140", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9199557", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "76978", "totalCurrentLiabilities": "2186586", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2430", "cashAndShortTermInvestments": "4305577", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4305577", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1232034", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-3350130", "operatingCashflow": "-1036756", "capitalExpenditures": "1476", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-554490", "cashflowFromInvestment": "-1476", "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": "892.80", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22420414, "cost_of_revenue": 20142898, "gross_profit": 2277516, "research_and_development": null, "selling_general_admin": 737428, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1523584, "depreciation_amortisation": 3496, "ebitda": 1527080, "interest_expense": 4685.43, "interest_income": null, "other_non_operating": null, "pretax_income": 1556638, "tax_provision": 324606, "effective_tax_rate": null, "net_income": 1232034, "net_income_continuing_ops": null, "net_income_to_common": 1232034, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4305577, "short_term_investments": null, "net_receivables": -47437, "inventory": 5750381, "other_current_assets": null, "total_current_assets": 10818433, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 570140, "total_assets": 11388573, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2186586, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2430, "total_liabilities": 2189016, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9173432, "total_equity": 9199557, "shares_outstanding": 20000000, "operating_cash_flow": -1036756, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1476, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1476, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -554490, "free_cash_flow": -1035280, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1523584", "ebitda": "1527080", "netIncome": "1232034", "grossProfit": "2277516", "depreciation": "None", "totalRevenue": "22420414", "costOfRevenue": "20142898", "interestIncome": "None", "incomeBeforeTax": "1556638", "interestExpense": "4685.43", "operatingIncome": "1523584", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "324606", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "753932", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20142898", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3496", "sellingGeneralAndAdministrative": "737428", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5750381", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "11388573", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9173432", "totalLiabilities": "2189016", "otherCurrentAssets": "809912", "totalCurrentAssets": "10818433", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-47437", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570140", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9199557", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "76978", "totalCurrentLiabilities": "2186586", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2430", "cashAndShortTermInvestments": "4305577", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4305577", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1232034", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-3350130", "operatingCashflow": "-1036756", "capitalExpenditures": "1476", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-554490", "cashflowFromInvestment": "-1476", "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": "892.80", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 27858524, "cost_of_revenue": 25166510, "gross_profit": 2692014, "ebit": 2270742, "ebitda": 2274126, "pretax_income": 2278496, "tax_provision": 355210, "net_income": 1923286, "net_income_to_common": 1923286, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5892809, "total_current_assets": 9526517, "total_assets": 9544456, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1582096, "total_equity": 7962360, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5911394, "capital_expenditure": 579.7, "free_cash_flow": 5911973.7, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41555, "ticker_id": 5320, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2270742", "ebitda": "2274126", "netIncome": "1923286", "grossProfit": "2692014", "depreciation": "None", "totalRevenue": "27858524", "costOfRevenue": "25166510", "interestIncome": "None", "incomeBeforeTax": "2278496", "interestExpense": "2961.92", "operatingIncome": "2270742", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "355210", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "421272", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25166510", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3384", "sellingGeneralAndAdministrative": "403640", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2400251", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "9544456", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "7941398", "totalLiabilities": "1582096", "otherCurrentAssets": "784582.75", "totalCurrentAssets": "9526517", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453586", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17939", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "7962360", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "142736", "totalCurrentLiabilities": "1579366", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2730", "cashAndShortTermInvestments": "5892809", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5892809", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1923286", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "1485018", "operatingCashflow": "5911394", "capitalExpenditures": "579.7", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-991758", "cashflowFromInvestment": "-2306", "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": "3384", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27858524, "cost_of_revenue": 25166510, "gross_profit": 2692014, "research_and_development": null, "selling_general_admin": 403640, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2270742, "depreciation_amortisation": 3384, "ebitda": 2274126, "interest_expense": 2961.92, "interest_income": null, "other_non_operating": null, "pretax_income": 2278496, "tax_provision": 355210, "effective_tax_rate": null, "net_income": 1923286, "net_income_continuing_ops": null, "net_income_to_common": 1923286, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5892809, "short_term_investments": null, "net_receivables": 453586, "inventory": 2400251, "other_current_assets": null, "total_current_assets": 9526517, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17939, "total_assets": 9544456, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1579366, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2730, "total_liabilities": 1582096, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7941398, "total_equity": 7962360, "shares_outstanding": 20000000, "operating_cash_flow": 5911394, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 579.7, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2306, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -991758, "free_cash_flow": 5911973.7, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2270742", "ebitda": "2274126", "netIncome": "1923286", "grossProfit": "2692014", "depreciation": "None", "totalRevenue": "27858524", "costOfRevenue": "25166510", "interestIncome": "None", "incomeBeforeTax": "2278496", "interestExpense": "2961.92", "operatingIncome": "2270742", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "355210", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "421272", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25166510", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3384", "sellingGeneralAndAdministrative": "403640", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2400251", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "9544456", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "7941398", "totalLiabilities": "1582096", "otherCurrentAssets": "784582.75", "totalCurrentAssets": "9526517", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453586", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17939", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "7962360", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "142736", "totalCurrentLiabilities": "1579366", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2730", "cashAndShortTermInvestments": "5892809", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5892809", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1923286", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "1485018", "operatingCashflow": "5911394", "capitalExpenditures": "579.7", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-991758", "cashflowFromInvestment": "-2306", "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": "3384", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 17361380, "cost_of_revenue": 14823624, "gross_profit": 2537756, "ebit": 2317822, "ebitda": 2320114, "pretax_income": 2320756, "tax_provision": 379842, "net_income": 1940916, "net_income_to_common": 1940916, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 959300, "total_current_assets": 8083361, "total_assets": 8102377, "short_term_debt": 989373, "long_term_debt": null, "total_debt": 989373, "total_liabilities": 2082838, "total_equity": 6019539, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2310864, "capital_expenditure": 9586, "free_cash_flow": -2301278, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41556, "ticker_id": 5320, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2317822", "ebitda": "2320114", "netIncome": "1940916", "grossProfit": "2537756", "depreciation": "None", "totalRevenue": "17361380", "costOfRevenue": "14823624", "interestIncome": "None", "incomeBeforeTax": "2320756", "interestExpense": "7.45", "operatingIncome": "2317822", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "379842", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "219934", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14823624", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2292", "sellingGeneralAndAdministrative": "279364", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3885269", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "8102377", "longTermDebt": "None", "shortTermDebt": "989373", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "6018111", "totalLiabilities": "2082838", "otherCurrentAssets": "3221480", "totalCurrentAssets": "8083361", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17312", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19016", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "989373", "totalShareholderEquity": "6019539", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2003", "totalCurrentLiabilities": "2079815", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3023", "cashAndShortTermInvestments": "959300", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "959300", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1940916", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "None", "changeInInventory": "-1731092", "operatingCashflow": "-2310864", "capitalExpenditures": "9586", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43542", "cashflowFromInvestment": "-9586", "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": "584.15", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17361380, "cost_of_revenue": 14823624, "gross_profit": 2537756, "research_and_development": null, "selling_general_admin": 279364, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2317822, "depreciation_amortisation": 2292, "ebitda": 2320114, "interest_expense": 7.45, "interest_income": null, "other_non_operating": null, "pretax_income": 2320756, "tax_provision": 379842, "effective_tax_rate": null, "net_income": 1940916, "net_income_continuing_ops": null, "net_income_to_common": 1940916, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 959300, "short_term_investments": null, "net_receivables": 17312, "inventory": 3885269, "other_current_assets": null, "total_current_assets": 8083361, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19016, "total_assets": 8102377, "short_term_debt": 989373, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2079815, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3023, "total_liabilities": 2082838, "total_debt": 989373, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6018111, "total_equity": 6019539, "shares_outstanding": 20000000, "operating_cash_flow": -2310864, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9586, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9586, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43542, "free_cash_flow": -2301278, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2317822", "ebitda": "2320114", "netIncome": "1940916", "grossProfit": "2537756", "depreciation": "None", "totalRevenue": "17361380", "costOfRevenue": "14823624", "interestIncome": "None", "incomeBeforeTax": "2320756", "interestExpense": "7.45", "operatingIncome": "2317822", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "379842", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "219934", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14823624", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2292", "sellingGeneralAndAdministrative": "279364", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3885269", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "8102377", "longTermDebt": "None", "shortTermDebt": "989373", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "6018111", "totalLiabilities": "2082838", "otherCurrentAssets": "3221480", "totalCurrentAssets": "8083361", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17312", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19016", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "989373", "totalShareholderEquity": "6019539", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2003", "totalCurrentLiabilities": "2079815", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3023", "cashAndShortTermInvestments": "959300", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "959300", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1940916", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "None", "changeInInventory": "-1731092", "operatingCashflow": "-2310864", "capitalExpenditures": "9586", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43542", "cashflowFromInvestment": "-9586", "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": "584.15", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 10497848, "cost_of_revenue": 8586112, "gross_profit": 1911736, "ebit": 1723856, "ebitda": 1725650, "pretax_income": 1728538, "tax_provision": 262654, "net_income": 1465882, "net_income_to_common": 1465882, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2965352, "capital_expenditure": 7556, "free_cash_flow": 2972908, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41558, "ticker_id": 5320, "period_end_date": "2022-03-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1723856", "ebitda": "1725650", "netIncome": "1465882", "grossProfit": "1911736", "depreciation": "None", "totalRevenue": "10497848", "costOfRevenue": "8586112", "interestIncome": "None", "incomeBeforeTax": "1728538", "interestExpense": "4.46", "operatingIncome": "1723856", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "262654", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "187880", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8586112", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1794", "sellingGeneralAndAdministrative": "88834", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1465882", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "None", "changeInInventory": "923054", "operatingCashflow": "2965352", "capitalExpenditures": "7556", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88036", "cashflowFromInvestment": "-7556", "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": "1794", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10497848, "cost_of_revenue": 8586112, "gross_profit": 1911736, "research_and_development": null, "selling_general_admin": 88834, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1723856, "depreciation_amortisation": 1794, "ebitda": 1725650, "interest_expense": 4.46, "interest_income": null, "other_non_operating": null, "pretax_income": 1728538, "tax_provision": 262654, "effective_tax_rate": null, "net_income": 1465882, "net_income_continuing_ops": null, "net_income_to_common": 1465882, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 20000000, "operating_cash_flow": 2965352, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7556, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7556, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88036, "free_cash_flow": 2972908, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1723856", "ebitda": "1725650", "netIncome": "1465882", "grossProfit": "1911736", "depreciation": "None", "totalRevenue": "10497848", "costOfRevenue": "8586112", "interestIncome": "None", "incomeBeforeTax": "1728538", "interestExpense": "4.46", "operatingIncome": "1723856", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "262654", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "187880", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8586112", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1794", "sellingGeneralAndAdministrative": "88834", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1465882", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "None", "changeInInventory": "923054", "operatingCashflow": "2965352", "capitalExpenditures": "7556", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88036", "cashflowFromInvestment": "-7556", "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": "1794", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 6332587.5, "cost_of_revenue": 4826013.5, "gross_profit": 1506574, "ebit": 1421331, "ebitda": 1422083, "pretax_income": 1469621, "tax_provision": 223270.5, "net_income": 1246350.5, "net_income_to_common": 1246350.5, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297855, "total_current_assets": 5636956, "total_assets": 5642916, "short_term_debt": 953702, "long_term_debt": null, "total_debt": 953702, "total_liabilities": 3008321, "total_equity": 2634595, "shares_outstanding": 24000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -208349.5, "capital_expenditure": 1290, "free_cash_flow": -207059.5, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41559, "ticker_id": 5320, "period_end_date": "2021-09-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1421331", "ebitda": "1422083", "netIncome": "1246350.50", "grossProfit": "1506574", "depreciation": "None", "totalRevenue": "6332587.50", "costOfRevenue": "4826013.50", "interestIncome": "None", "incomeBeforeTax": "1469621", "interestExpense": "None", "operatingIncome": "1421331", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "223270.50", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "85243", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4826013.50", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752", "sellingGeneralAndAdministrative": "79243", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3077230", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "5642916", "longTermDebt": "None", "shortTermDebt": "953702", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2611313", "totalLiabilities": "3008321", "otherCurrentAssets": "1684056", "totalCurrentAssets": "5636956", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "577815", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5960", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "953702", "totalShareholderEquity": "2634595", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3460", "totalCurrentLiabilities": "3007362", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "959", "cashAndShortTermInvestments": "297855", "commonStockSharesOutstanding": "24000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "297855", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1246350.50", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "None", "changeInInventory": "-1306482.50", "operatingCashflow": "-208349.50", "capitalExpenditures": "1290", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184244.50", "cashflowFromInvestment": "46247.50", "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": "752", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6332587.5, "cost_of_revenue": 4826013.5, "gross_profit": 1506574, "research_and_development": null, "selling_general_admin": 79243, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1421331, "depreciation_amortisation": 752, "ebitda": 1422083, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1469621, "tax_provision": 223270.5, "effective_tax_rate": null, "net_income": 1246350.5, "net_income_continuing_ops": null, "net_income_to_common": 1246350.5, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297855, "short_term_investments": null, "net_receivables": 577815, "inventory": 3077230, "other_current_assets": null, "total_current_assets": 5636956, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5960, "total_assets": 5642916, "short_term_debt": 953702, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3007362, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 959, "total_liabilities": 3008321, "total_debt": 953702, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2611313, "total_equity": 2634595, "shares_outstanding": 24000000, "operating_cash_flow": -208349.5, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1290, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46247.5, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 184244.5, "free_cash_flow": -207059.5, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1421331", "ebitda": "1422083", "netIncome": "1246350.50", "grossProfit": "1506574", "depreciation": "None", "totalRevenue": "6332587.50", "costOfRevenue": "4826013.50", "interestIncome": "None", "incomeBeforeTax": "1469621", "interestExpense": "None", "operatingIncome": "1421331", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "223270.50", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "85243", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4826013.50", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752", "sellingGeneralAndAdministrative": "79243", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3077230", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "5642916", "longTermDebt": "None", "shortTermDebt": "953702", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2611313", "totalLiabilities": "3008321", "otherCurrentAssets": "1684056", "totalCurrentAssets": "5636956", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "577815", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5960", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "953702", "totalShareholderEquity": "2634595", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3460", "totalCurrentLiabilities": "3007362", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "959", "cashAndShortTermInvestments": "297855", "commonStockSharesOutstanding": "24000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "297855", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1246350.50", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "None", "changeInInventory": "-1306482.50", "operatingCashflow": "-208349.50", "capitalExpenditures": "1290", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184244.50", "cashflowFromInvestment": "46247.50", "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": "752", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "income_statement": { "revenue": 6332587.5, "cost_of_revenue": 4826013.5, "gross_profit": 1506574, "ebit": 1421331, "ebitda": 1422083, "pretax_income": 1469621, "tax_provision": 223270.5, "net_income": 1246350.5, "net_income_to_common": 1246350.5, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 24000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -208349.5, "capital_expenditure": 1290, "free_cash_flow": -207059.5, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41561, "ticker_id": 5320, "period_end_date": "2021-03-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:21.488049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1421331", "ebitda": "1422083", "netIncome": "1246350.50", "grossProfit": "1506574", "depreciation": "None", "totalRevenue": "6332587.50", "costOfRevenue": "4826013.50", "interestIncome": "None", "incomeBeforeTax": "1469621", "interestExpense": "None", "operatingIncome": "1421331", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "223270.50", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "85243", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4826013.50", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752", "sellingGeneralAndAdministrative": "79243", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "24000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1246350.50", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "None", "changeInInventory": "-1306482.50", "operatingCashflow": "-208349.50", "capitalExpenditures": "1290", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184244.50", "cashflowFromInvestment": "46247.50", "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": "752", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6332587.5, "cost_of_revenue": 4826013.5, "gross_profit": 1506574, "research_and_development": null, "selling_general_admin": 79243, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1421331, "depreciation_amortisation": 752, "ebitda": 1422083, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1469621, "tax_provision": 223270.5, "effective_tax_rate": null, "net_income": 1246350.5, "net_income_continuing_ops": null, "net_income_to_common": 1246350.5, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 24000000, "operating_cash_flow": -208349.5, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1290, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46247.5, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 184244.5, "free_cash_flow": -207059.5, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1421331", "ebitda": "1422083", "netIncome": "1246350.50", "grossProfit": "1506574", "depreciation": "None", "totalRevenue": "6332587.50", "costOfRevenue": "4826013.50", "interestIncome": "None", "incomeBeforeTax": "1469621", "interestExpense": "None", "operatingIncome": "1421331", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "223270.50", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "85243", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4826013.50", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752", "sellingGeneralAndAdministrative": "79243", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "24000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1246350.50", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "None", "changeInInventory": "-1306482.50", "operatingCashflow": "-208349.50", "capitalExpenditures": "1290", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184244.50", "cashflowFromInvestment": "46247.50", "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": "752", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }