{ "ticker": { "uuid": "9205dd0d-1205-461e-af59-37d1c8bd33b8", "symbol": "CYCU", "name": "Cycurion, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/9205dd0d-1205-461e-af59-37d1c8bd33b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9205dd0d-1205-461e-af59-37d1c8bd33b8/" }, "ticker_metadata": { "id": 5615, "uuid": "9205dd0d-1205-461e-af59-37d1c8bd33b8", "symbol": "CYCU", "name": "Cycurion, Inc.", "asset_type": "equity", "market_cap": 7485300, "stock_exchange_id": 2, "industry": "Information Technology Services", "sector": "Technology", "description": "Cycurion, Inc., provides information technology security solutions in the United States. The company is headquartered in McLean, Virginia.", "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": "9205dd0d-1205-461e-af59-37d1c8bd33b8", "symbol": "CYCU", "name": "Cycurion, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/9205dd0d-1205-461e-af59-37d1c8bd33b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9205dd0d-1205-461e-af59-37d1c8bd33b8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.64, "value": 0.56, "quality": 0.55, "momentum": 0.55, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 0.84, "market_cap": 3845289.57, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": -0.865, "piotroski_f_score": 1, "momentum_12_1": -0.929, "volatility_252d": 2.0621 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:10.910605+00:00", "batch_id": "" }, "size": { "price_close": 0.8429, "market_cap": 3845289.5704, "market_cap_usd": 3845289.5704, "enterprise_value": null, "shares_outstanding": 4561976, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.214, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.3282, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": 0.214, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1117, "operating_margin": -1.0815, "net_margin": -1.0697, "ebitda_margin": -1.002, "fcf_margin": -0.8063, "roe": -0.865, "roa": -0.4944, "roic": -0.7256, "roc_greenblatt": null, "asset_turnover": 0.4621, "cash_conversion": 0.7537, "accruals_ratio": -0.1054, "sbc_to_revenue": -0.8585, "piotroski_f_score": 1, "altman_z_score": -2.8064, "earnings_stability_5y": 1.2477, "revenue_stability_5y": 0.1038, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0516, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9884, "net_debt_to_ebitda": 0.1187, "debt_to_assets": 0.0095, "interest_coverage": -8.7812, "current_ratio": 0.3133, "quick_ratio": 0.3133, "net_debt": -1728718, "local_beta": -0.0033, "volatility_252d": 2.0621, "volatility_60d": 5.1138, "max_drawdown_12m": -0.9273, "risk_adjusted_momentum": -0.4505 }, "growth": { "revenue_growth_1y": -0.1648, "revenue_growth_3y_cagr": -0.0304, "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": -0.1537, "revenue_growth": -0.1648, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0199, "price_return_3m": -0.4797, "price_return_6m": -0.7932, "price_return_9m": -0.8413, "price_return_12m": -0.9305, "price_return_12m_ex1m": -0.929, "momentum_6m": -0.7932, "momentum_12m": -0.9305, "momentum_12_1": -0.929, "distance_from_52w_high": -0.9273, "distance_from_52w_low": 0, "relative_strength": -1.0884 }, "raw_ttm": { "revenue_ttm": 14532217, "gross_profit_ttm": 1622913, "ebit_ttm": -15716436, "ebitda_ttm": -14561549, "net_income_ttm": -15545684, "eps_diluted_ttm": -3.4077, "operating_cash_flow_ttm": -12231082, "capital_expenditure_ttm": 513999, "fcf_ttm": -11717083, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1789792, "cash_and_equivalents": 2028718, "total_current_assets": 5471699, "total_current_liabilities": 17464283, "net_ppe": null, "total_assets": 31446130, "total_debt": 300000, "total_equity": 17972765, "net_working_capital": -6441819, "book_value_per_share": 3.9397, "retained_earnings": -29007543, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8001666, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 44, "quality_composite": 45, "momentum_composite": 45, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 44, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 36, "quality_value_composite": 0.555, "os_score": 0.64, "value_percentile": 0.56, "quality_percentile": 0.55, "momentum_percentile": 0.55, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 847, "ticker_id": 5615, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:10.910605+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.8429, "market_cap": 3845289.5704, "market_cap_usd": 3845289.5704, "enterprise_value": null, "shares_outstanding": 4561976, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.21395092, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.32817806, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1116769, "operating_margin": -1.08148922, "net_margin": -1.06973932, "ebitda_margin": -1.00201841, "fcf_margin": -0.80628324, "roe": -0.86495784, "roa": -0.49435921, "roic": -0.7256398, "roc_greenblatt": null, "asset_turnover": 0.46213054, "cash_conversion": 0.75371936, "accruals_ratio": -0.10540572, "sbc_to_revenue": -0.85848113, "debt_to_equity": 0.98840012, "net_debt_to_ebitda": 0.118718, "debt_to_assets": 0.00954012, "interest_coverage": -8.78115222, "current_ratio": 0.31330797, "quick_ratio": 0.31330797, "net_debt": -1728718, "revenue_growth_1y": -0.16475175, "revenue_growth_3y_cagr": -0.03036349, "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": -0.15371832, "piotroski_f_score": 1, "altman_z_score": -2.80637237, "earnings_stability_5y": 1.24768, "revenue_stability_5y": 0.103797, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01988372, "price_return_3m": -0.47969136, "price_return_6m": -0.79323456, "price_return_9m": -0.84127373, "price_return_12m": -0.93045839, "price_return_12m_ex1m": -0.92904759, "distance_from_52w_high": -0.92725719, "distance_from_52w_low": 0, "relative_strength": -1.08839944, "local_beta": -0.0033, "volatility_252d": 2.062077, "volatility_60d": 5.113839, "max_drawdown_12m": -0.92725719, "revenue_ttm": 14532217, "gross_profit_ttm": 1622913, "ebit_ttm": -15716436, "ebitda_ttm": -14561549, "net_income_ttm": -15545684, "eps_diluted_ttm": -3.40766457, "operating_cash_flow_ttm": -12231082, "capital_expenditure_ttm": 513999, "fcf_ttm": -11717083, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1789792, "cash_and_equivalents": 2028718, "total_current_assets": 5471699, "total_current_liabilities": 17464283, "net_ppe": null, "total_assets": 31446130, "total_debt": 300000, "total_equity": 17972765, "net_working_capital": -6441819, "book_value_per_share": 3.93968863, "retained_earnings": -29007543, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8001666, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "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": 44, "quality_composite": 45, "momentum_composite": 45, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 44, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.84, "os": 0.64, "value": 0.56, "quality": 0.55, "momentum": 0.55, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.865, "momentum_12_1": -0.929, "complete_fields": { "id": 847, "ticker_id": 5615, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:10.910605+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.8429, "market_cap": 3845289.5704, "market_cap_usd": 3845289.5704, "enterprise_value": null, "shares_outstanding": 4561976, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.21395092, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.32817806, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1116769, "operating_margin": -1.08148922, "net_margin": -1.06973932, "ebitda_margin": -1.00201841, "fcf_margin": -0.80628324, "roe": -0.86495784, "roa": -0.49435921, "roic": -0.7256398, "roc_greenblatt": null, "asset_turnover": 0.46213054, "cash_conversion": 0.75371936, "accruals_ratio": -0.10540572, "sbc_to_revenue": -0.85848113, "debt_to_equity": 0.98840012, "net_debt_to_ebitda": 0.118718, "debt_to_assets": 0.00954012, "interest_coverage": -8.78115222, "current_ratio": 0.31330797, "quick_ratio": 0.31330797, "net_debt": -1728718, "revenue_growth_1y": -0.16475175, "revenue_growth_3y_cagr": -0.03036349, "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": -0.15371832, "piotroski_f_score": 1, "altman_z_score": -2.80637237, "earnings_stability_5y": 1.24768, "revenue_stability_5y": 0.103797, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01988372, "price_return_3m": -0.47969136, "price_return_6m": -0.79323456, "price_return_9m": -0.84127373, "price_return_12m": -0.93045839, "price_return_12m_ex1m": -0.92904759, "distance_from_52w_high": -0.92725719, "distance_from_52w_low": 0, "relative_strength": -1.08839944, "local_beta": -0.0033, "volatility_252d": 2.062077, "volatility_60d": 5.113839, "max_drawdown_12m": -0.92725719, "revenue_ttm": 14532217, "gross_profit_ttm": 1622913, "ebit_ttm": -15716436, "ebitda_ttm": -14561549, "net_income_ttm": -15545684, "eps_diluted_ttm": -3.40766457, "operating_cash_flow_ttm": -12231082, "capital_expenditure_ttm": 513999, "fcf_ttm": -11717083, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1789792, "cash_and_equivalents": 2028718, "total_current_assets": 5471699, "total_current_liabilities": 17464283, "net_ppe": null, "total_assets": 31446130, "total_debt": 300000, "total_equity": 17972765, "net_working_capital": -6441819, "book_value_per_share": 3.93968863, "retained_earnings": -29007543, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8001666, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "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": 44, "quality_composite": 45, "momentum_composite": 45, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 44, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 15133647, "cost_of_revenue": 13521329, "gross_profit": 1612318, "ebit": -22295253, "ebitda": -22249932, "pretax_income": -24059084, "tax_provision": -393376, "net_income": -23665708, "net_income_to_common": -23665708, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255235, "total_current_assets": 8002847, "total_assets": 33452336, "short_term_debt": null, "long_term_debt": 300000, "total_debt": 300000, "total_liabilities": 17208870, "total_equity": 20101060, "shares_outstanding": 1760310, "goodwill_and_intangibles": 25449489 }, "cash_flow": { "operating_cash_flow": -12086357, "capital_expenditure": 455003, "free_cash_flow": -11631354, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54432, "ticker_id": 5615, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22295253", "ebitda": "-22249932", "netIncome": "-23665708", "grossProfit": "1612318", "depreciation": "None", "totalRevenue": "15133647", "costOfRevenue": "13521329", "interestIncome": "27538", "incomeBeforeTax": "-24059084", "interestExpense": "1763831", "operatingIncome": "-11544748", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-393376", "reportedCurrency": "USD", "netInterestIncome": "-1736293", "nonInterestIncome": "None", "operatingExpenses": "13157066", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13521329", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45321", "sellingGeneralAndAdministrative": "13157066", "netIncomeFromContinuingOperations": "-24059084" }, "balance": { "goodwill": "20842508", "inventory": "None", "commonStock": "364", "currentDebt": "None", "investments": "None", "totalAssets": "33452336", "longTermDebt": "300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4606981", "reportedCurrency": "USD", "retainedEarnings": "-26879081", "totalLiabilities": "17208870", "otherCurrentAssets": "60133", "totalCurrentAssets": "8002847", "currentLongTermDebt": "7930976", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2687479", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25449489", "currentAccountsPayable": "1314772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "20101060", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14426925", "totalCurrentLiabilities": "16908870", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "300000", "cashAndShortTermInvestments": "5255235", "commonStockSharesOutstanding": "1760310", "intangibleAssetsExcludingGoodwill": "4606981", "cashAndCashEquivalentsAtCarryingValue": "5255235", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23665708", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12086357", "capitalExpenditures": "455003", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15886279", "cashflowFromInvestment": "1414523", "stockBasedCompensation": "3898867", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1001216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242095", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15133647, "cost_of_revenue": 13521329, "gross_profit": 1612318, "research_and_development": null, "selling_general_admin": 13157066, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22295253, "depreciation_amortisation": 45321, "ebitda": -22249932, "interest_expense": 1763831, "interest_income": null, "other_non_operating": null, "pretax_income": -24059084, "tax_provision": -393376, "effective_tax_rate": null, "net_income": -23665708, "net_income_continuing_ops": -24059084, "net_income_to_common": -23665708, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5255235, "short_term_investments": null, "net_receivables": 2687479, "inventory": null, "other_current_assets": null, "total_current_assets": 8002847, "net_ppe": null, "goodwill": 20842508, "intangible_assets": 4606981, "goodwill_and_intangibles": 25449489, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25449489, "total_assets": 33452336, "short_term_debt": null, "accounts_payable": 1314772, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16908870, "long_term_debt": 300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 300000, "total_liabilities": 17208870, "total_debt": 300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26879081, "total_equity": 20101060, "shares_outstanding": 1760310, "operating_cash_flow": -12086357, "stock_based_compensation": 3898867, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 455003, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1414523, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15886279, "free_cash_flow": -11631354, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22295253", "ebitda": "-22249932", "netIncome": "-23665708", "grossProfit": "1612318", "depreciation": "None", "totalRevenue": "15133647", "costOfRevenue": "13521329", "interestIncome": "27538", "incomeBeforeTax": "-24059084", "interestExpense": "1763831", "operatingIncome": "-11544748", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-393376", "reportedCurrency": "USD", "netInterestIncome": "-1736293", "nonInterestIncome": "None", "operatingExpenses": "13157066", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13521329", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45321", "sellingGeneralAndAdministrative": "13157066", "netIncomeFromContinuingOperations": "-24059084" }, "balance": { "goodwill": "20842508", "inventory": "None", "commonStock": "364", "currentDebt": "None", "investments": "None", "totalAssets": "33452336", "longTermDebt": "300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4606981", "reportedCurrency": "USD", "retainedEarnings": "-26879081", "totalLiabilities": "17208870", "otherCurrentAssets": "60133", "totalCurrentAssets": "8002847", "currentLongTermDebt": "7930976", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2687479", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25449489", "currentAccountsPayable": "1314772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "20101060", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14426925", "totalCurrentLiabilities": "16908870", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "300000", "cashAndShortTermInvestments": "5255235", "commonStockSharesOutstanding": "1760310", "intangibleAssetsExcludingGoodwill": "4606981", "cashAndCashEquivalentsAtCarryingValue": "5255235", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23665708", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12086357", "capitalExpenditures": "455003", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15886279", "cashflowFromInvestment": "1414523", "stockBasedCompensation": "3898867", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1001216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242095", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 17771000, "cost_of_revenue": 14137000, "gross_profit": 3635000, "ebit": 2438992, "ebitda": 2469000, "pretax_income": 1230000, "tax_provision": null, "net_income": 1230000, "net_income_to_common": 1230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38742, "total_current_assets": 10928000, "total_assets": 25563000, "short_term_debt": 10070000, "long_term_debt": 146798, "total_debt": 10216798, "total_liabilities": 20178000, "total_equity": 5385000, "shares_outstanding": 399090, "goodwill_and_intangibles": 10769000 }, "cash_flow": { "operating_cash_flow": -1371281, "capital_expenditure": 448000, "free_cash_flow": -923281, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54437, "ticker_id": 5615, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2438992", "ebitda": "2469000", "netIncome": "1230000", "grossProfit": "3635000", "depreciation": "None", "totalRevenue": "17771000", "costOfRevenue": "14137000", "interestIncome": "20211", "incomeBeforeTax": "1230000", "interestExpense": "1210000", "operatingIncome": "2416000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1189291", "nonInterestIncome": "None", "operatingExpenses": "1218630", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14137000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30008", "sellingGeneralAndAdministrative": "1218630", "netIncomeFromContinuingOperations": "1229601" }, "balance": { "goodwill": "6592000", "inventory": "None", "commonStock": "1918000", "currentDebt": "None", "investments": "None", "totalAssets": "25563000", "longTermDebt": "146798", "shortTermDebt": "10070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4177000", "reportedCurrency": "USD", "retainedEarnings": "-3203000", "totalLiabilities": "20178000", "otherCurrentAssets": "101258", "totalCurrentAssets": "10928000", "currentLongTermDebt": "10070090", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14634000", "currentAccountsPayable": "3553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10217000", "totalShareholderEquity": "5385000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3601000", "totalCurrentLiabilities": "18737000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1441000", "cashAndShortTermInvestments": "38742", "commonStockSharesOutstanding": "399090", "intangibleAssetsExcludingGoodwill": "4177000", "cashAndCashEquivalentsAtCarryingValue": "38742", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1229601", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1371281", "capitalExpenditures": "448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1689268", "cashflowFromInvestment": "-885066", "stockBasedCompensation": "10000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30008", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17771000, "cost_of_revenue": 14137000, "gross_profit": 3635000, "research_and_development": null, "selling_general_admin": 1218630, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2438992, "depreciation_amortisation": 30008, "ebitda": 2469000, "interest_expense": 1210000, "interest_income": null, "other_non_operating": null, "pretax_income": 1230000, "tax_provision": null, "effective_tax_rate": null, "net_income": 1230000, "net_income_continuing_ops": 1229601, "net_income_to_common": 1230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38742, "short_term_investments": null, "net_receivables": 10788000, "inventory": null, "other_current_assets": null, "total_current_assets": 10928000, "net_ppe": null, "goodwill": 6592000, "intangible_assets": 4177000, "goodwill_and_intangibles": 10769000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14634000, "total_assets": 25563000, "short_term_debt": 10070000, "accounts_payable": 3553000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18737000, "long_term_debt": 146798, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1441000, "total_liabilities": 20178000, "total_debt": 10216798, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3203000, "total_equity": 5385000, "shares_outstanding": 399090, "operating_cash_flow": -1371281, "stock_based_compensation": 10000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -885066, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1689268, "free_cash_flow": -923281, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2438992", "ebitda": "2469000", "netIncome": "1230000", "grossProfit": "3635000", "depreciation": "None", "totalRevenue": "17771000", "costOfRevenue": "14137000", "interestIncome": "20211", "incomeBeforeTax": "1230000", "interestExpense": "1210000", "operatingIncome": "2416000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1189291", "nonInterestIncome": "None", "operatingExpenses": "1218630", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14137000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30008", "sellingGeneralAndAdministrative": "1218630", "netIncomeFromContinuingOperations": "1229601" }, "balance": { "goodwill": "6592000", "inventory": "None", "commonStock": "1918000", "currentDebt": "None", "investments": "None", "totalAssets": "25563000", "longTermDebt": "146798", "shortTermDebt": "10070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4177000", "reportedCurrency": "USD", "retainedEarnings": "-3203000", "totalLiabilities": "20178000", "otherCurrentAssets": "101258", "totalCurrentAssets": "10928000", "currentLongTermDebt": "10070090", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14634000", "currentAccountsPayable": "3553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10217000", "totalShareholderEquity": "5385000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3601000", "totalCurrentLiabilities": "18737000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1441000", "cashAndShortTermInvestments": "38742", "commonStockSharesOutstanding": "399090", "intangibleAssetsExcludingGoodwill": "4177000", "cashAndCashEquivalentsAtCarryingValue": "38742", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1229601", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1371281", "capitalExpenditures": "448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1689268", "cashflowFromInvestment": "-885066", "stockBasedCompensation": "10000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30008", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 19350000, "cost_of_revenue": 16707000, "gross_profit": 2643000, "ebit": -19137, "ebitda": 6685, "pretax_income": -2093213, "tax_provision": 3787, "net_income": -2097000, "net_income_to_common": -2097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607869, "total_current_assets": 8413234, "total_assets": 20795199, "short_term_debt": 9629256, "long_term_debt": 146798, "total_debt": 9776054, "total_liabilities": 15549088, "total_equity": 5246111, "shares_outstanding": 399090, "goodwill_and_intangibles": 10337952 }, "cash_flow": { "operating_cash_flow": -1987771, "capital_expenditure": 12769, "free_cash_flow": -1975002, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54442, "ticker_id": 5615, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19137", "ebitda": "6685", "netIncome": "-2097000", "grossProfit": "2643000", "depreciation": "None", "totalRevenue": "19350000", "costOfRevenue": "16707000", "interestIncome": "0", "incomeBeforeTax": "-2093213", "interestExpense": "2074000", "operatingIncome": "326411", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3787", "reportedCurrency": "USD", "netInterestIncome": "-2074089", "nonInterestIncome": "None", "operatingExpenses": "2317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25822", "sellingGeneralAndAdministrative": "2316649", "netIncomeFromContinuingOperations": "-2097013" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "1028", "currentDebt": "None", "investments": "None", "totalAssets": "20795199", "longTermDebt": "146798", "shortTermDebt": "9629256", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3745648", "reportedCurrency": "USD", "retainedEarnings": "-4432962", "totalLiabilities": "15549088", "otherCurrentAssets": "56015", "totalCurrentAssets": "8413234", "currentLongTermDebt": "9629256", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7749350", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12381965", "currentAccountsPayable": "2066760", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9776054", "totalShareholderEquity": "5246111", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2158255", "totalCurrentLiabilities": "14108173", "otherNonCurrentLiabilities": "1294117", "totalNonCurrentLiabilities": "1440915", "cashAndShortTermInvestments": "607869", "commonStockSharesOutstanding": "399090", "intangibleAssetsExcludingGoodwill": "3745648", "cashAndCashEquivalentsAtCarryingValue": "607869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2097013", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1987771", "capitalExpenditures": "12769", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3206162", "cashflowFromInvestment": "-706707", "stockBasedCompensation": "327499", "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": "42489", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19350000, "cost_of_revenue": 16707000, "gross_profit": 2643000, "research_and_development": null, "selling_general_admin": 2316649, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19137, "depreciation_amortisation": 25822, "ebitda": 6685, "interest_expense": 2074000, "interest_income": null, "other_non_operating": null, "pretax_income": -2093213, "tax_provision": 3787, "effective_tax_rate": null, "net_income": -2097000, "net_income_continuing_ops": -2097013, "net_income_to_common": -2097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 607869, "short_term_investments": null, "net_receivables": 7749350, "inventory": null, "other_current_assets": null, "total_current_assets": 8413234, "net_ppe": null, "goodwill": 6592304, "intangible_assets": 3745648, "goodwill_and_intangibles": 10337952, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12381965, "total_assets": 20795199, "short_term_debt": 9629256, "accounts_payable": 2066760, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14108173, "long_term_debt": 146798, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1440915, "total_liabilities": 15549088, "total_debt": 9776054, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4432962, "total_equity": 5246111, "shares_outstanding": 399090, "operating_cash_flow": -1987771, "stock_based_compensation": 327499, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12769, "acquisitions": null, "other_investing": null, "investing_cash_flow": -706707, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3206162, "free_cash_flow": -1975002, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19137", "ebitda": "6685", "netIncome": "-2097000", "grossProfit": "2643000", "depreciation": "None", "totalRevenue": "19350000", "costOfRevenue": "16707000", "interestIncome": "0", "incomeBeforeTax": "-2093213", "interestExpense": "2074000", "operatingIncome": "326411", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3787", "reportedCurrency": "USD", "netInterestIncome": "-2074089", "nonInterestIncome": "None", "operatingExpenses": "2317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25822", "sellingGeneralAndAdministrative": "2316649", "netIncomeFromContinuingOperations": "-2097013" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "1028", "currentDebt": "None", "investments": "None", "totalAssets": "20795199", "longTermDebt": "146798", "shortTermDebt": "9629256", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3745648", "reportedCurrency": "USD", "retainedEarnings": "-4432962", "totalLiabilities": "15549088", "otherCurrentAssets": "56015", "totalCurrentAssets": "8413234", "currentLongTermDebt": "9629256", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7749350", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12381965", "currentAccountsPayable": "2066760", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9776054", "totalShareholderEquity": "5246111", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2158255", "totalCurrentLiabilities": "14108173", "otherNonCurrentLiabilities": "1294117", "totalNonCurrentLiabilities": "1440915", "cashAndShortTermInvestments": "607869", "commonStockSharesOutstanding": "399090", "intangibleAssetsExcludingGoodwill": "3745648", "cashAndCashEquivalentsAtCarryingValue": "607869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2097013", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1987771", "capitalExpenditures": "12769", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3206162", "cashflowFromInvestment": "-706707", "stockBasedCompensation": "327499", "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": "42489", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 16600330, "cost_of_revenue": 14209498, "gross_profit": 2390832, "ebit": -690229, "ebitda": -450185, "pretax_income": -450186, "tax_provision": 250739, "net_income": -700925, "net_income_to_common": -700925, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96185, "total_current_assets": 4520374, "total_assets": 16535464, "short_term_debt": 7234996, "long_term_debt": 333341, "total_debt": 7568337, "total_liabilities": 11519839, "total_equity": 5015625, "shares_outstanding": 399090, "goodwill_and_intangibles": 6592304 }, "cash_flow": { "operating_cash_flow": -1318432, "capital_expenditure": 671146, "free_cash_flow": -647286, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54447, "ticker_id": 5615, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-690229", "ebitda": "-450185", "netIncome": "-700925", "grossProfit": "2390832", "depreciation": "None", "totalRevenue": "16600330", "costOfRevenue": "14209498", "interestIncome": "None", "incomeBeforeTax": "-450186", "interestExpense": "847579", "operatingIncome": "-2016595", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "250739", "reportedCurrency": "USD", "netInterestIncome": "-1910271", "nonInterestIncome": "None", "operatingExpenses": "2016595", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14209498", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60100", "sellingGeneralAndAdministrative": "2557404", "netIncomeFromContinuingOperations": "-1538013" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "14643", "currentDebt": "None", "investments": "None", "totalAssets": "16535464", "longTermDebt": "333341", "shortTermDebt": "7234996", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2335949", "totalLiabilities": "11519839", "otherCurrentAssets": "15098", "totalCurrentAssets": "4520374", "currentLongTermDebt": "7113176", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4409091", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12015090", "currentAccountsPayable": "1154939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7568337", "totalShareholderEquity": "5015625", "capitalLeaseObligations": "121820", "otherCurrentLiabilities": "1490643", "totalCurrentLiabilities": "9892381", "otherNonCurrentLiabilities": "1294117", "totalNonCurrentLiabilities": "1627458", "cashAndShortTermInvestments": "96185", "commonStockSharesOutstanding": "399090", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "96185", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-700925", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1318432", "capitalExpenditures": "671146", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117749000", "cashflowFromInvestment": "-115625000", "stockBasedCompensation": "243433", "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": "60100", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16600330, "cost_of_revenue": 14209498, "gross_profit": 2390832, "research_and_development": null, "selling_general_admin": 2557404, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -690229, "depreciation_amortisation": 60100, "ebitda": -450185, "interest_expense": 847579, "interest_income": null, "other_non_operating": null, "pretax_income": -450186, "tax_provision": 250739, "effective_tax_rate": null, "net_income": -700925, "net_income_continuing_ops": -1538013, "net_income_to_common": -700925, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96185, "short_term_investments": null, "net_receivables": 4409091, "inventory": null, "other_current_assets": null, "total_current_assets": 4520374, "net_ppe": null, "goodwill": 6592304, "intangible_assets": null, "goodwill_and_intangibles": 6592304, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12015090, "total_assets": 16535464, "short_term_debt": 7234996, "accounts_payable": 1154939, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9892381, "long_term_debt": 333341, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1627458, "total_liabilities": 11519839, "total_debt": 7568337, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2335949, "total_equity": 5015625, "shares_outstanding": 399090, "operating_cash_flow": -1318432, "stock_based_compensation": 243433, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 671146, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115625000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 117749000, "free_cash_flow": -647286, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-690229", "ebitda": "-450185", "netIncome": "-700925", "grossProfit": "2390832", "depreciation": "None", "totalRevenue": "16600330", "costOfRevenue": "14209498", "interestIncome": "None", "incomeBeforeTax": "-450186", "interestExpense": "847579", "operatingIncome": "-2016595", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "250739", "reportedCurrency": "USD", "netInterestIncome": "-1910271", "nonInterestIncome": "None", "operatingExpenses": "2016595", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14209498", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60100", "sellingGeneralAndAdministrative": "2557404", "netIncomeFromContinuingOperations": "-1538013" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "14643", "currentDebt": "None", "investments": "None", "totalAssets": "16535464", "longTermDebt": "333341", "shortTermDebt": "7234996", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2335949", "totalLiabilities": "11519839", "otherCurrentAssets": "15098", "totalCurrentAssets": "4520374", "currentLongTermDebt": "7113176", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4409091", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12015090", "currentAccountsPayable": "1154939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7568337", "totalShareholderEquity": "5015625", "capitalLeaseObligations": "121820", "otherCurrentLiabilities": "1490643", "totalCurrentLiabilities": "9892381", "otherNonCurrentLiabilities": "1294117", "totalNonCurrentLiabilities": "1627458", "cashAndShortTermInvestments": "96185", "commonStockSharesOutstanding": "399090", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "96185", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-700925", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1318432", "capitalExpenditures": "671146", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117749000", "cashflowFromInvestment": "-115625000", "stockBasedCompensation": "243433", "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": "60100", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -11371, "ebitda": -11371, "pretax_income": -11371, "tax_provision": null, "net_income": -11371, "net_income_to_common": -11371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3913, "total_current_assets": 3913, "total_assets": 327029, "short_term_debt": 80000, "long_term_debt": null, "total_debt": 80000, "total_liabilities": 313400, "total_equity": 13629, "shares_outstanding": 500550, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2971, "capital_expenditure": 1, "free_cash_flow": -2970, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54452, "ticker_id": 5615, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-11371", "netIncome": "-11371", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-11371", "interestExpense": "None", "operatingIncome": "-11371", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11371", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "287", "currentDebt": "None", "investments": "None", "totalAssets": "327029", "longTermDebt": "None", "shortTermDebt": "80000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-11371", "totalLiabilities": "313400", "otherCurrentAssets": "None", "totalCurrentAssets": "3913", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323116", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80000", "totalShareholderEquity": "13629", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233400", "totalCurrentLiabilities": "313400", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "3913", "commonStockSharesOutstanding": "500550", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3913", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11371", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2971", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105000", "cashflowFromInvestment": "-98116", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "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": -11371, "depreciation_amortisation": null, "ebitda": -11371, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -11371, "tax_provision": null, "effective_tax_rate": null, "net_income": -11371, "net_income_continuing_ops": null, "net_income_to_common": -11371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3913, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3913, "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": 323116, "total_assets": 327029, "short_term_debt": 80000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313400, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 313400, "total_debt": 80000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11371, "total_equity": 13629, "shares_outstanding": 500550, "operating_cash_flow": -2971, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98116, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105000, "free_cash_flow": -2970, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-11371", "netIncome": "-11371", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-11371", "interestExpense": "None", "operatingIncome": "-11371", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11371", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "287", "currentDebt": "None", "investments": "None", "totalAssets": "327029", "longTermDebt": "None", "shortTermDebt": "80000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-11371", "totalLiabilities": "313400", "otherCurrentAssets": "None", "totalCurrentAssets": "3913", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323116", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80000", "totalShareholderEquity": "13629", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233400", "totalCurrentLiabilities": "313400", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "3913", "commonStockSharesOutstanding": "500550", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3913", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11371", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2971", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105000", "cashflowFromInvestment": "-98116", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 3268620, "cost_of_revenue": 2580262, "gross_profit": 688358, "ebit": -2371170, "ebitda": -2371170, "pretax_income": -2561786, "tax_provision": -433324, "net_income": -2128462, "net_income_to_common": -2128462, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2028718, "total_current_assets": 5471699, "total_assets": 31446130, "short_term_debt": null, "long_term_debt": 300000, "total_debt": 300000, "total_liabilities": 17764283, "total_equity": 17972765, "shares_outstanding": 4561976, "goodwill_and_intangibles": 25974431 }, "cash_flow": { "operating_cash_flow": -2889834, "capital_expenditure": 128996, "free_cash_flow": -2760838, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54430, "ticker_id": 5615, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-2371170", "netIncome": "-2128462", "grossProfit": "688358", "depreciation": "None", "totalRevenue": "3268620", "costOfRevenue": "2580262", "interestIncome": "14236", "incomeBeforeTax": "-2561786", "interestExpense": "204852", "operatingIncome": "-2371170", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-433324", "reportedCurrency": "USD", "netInterestIncome": "-190616", "nonInterestIncome": "None", "operatingExpenses": "3059528", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2580262", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3059528", "netIncomeFromContinuingOperations": "-2561786" }, "balance": { "goodwill": "21238450", "inventory": "None", "commonStock": "551", "currentDebt": "None", "investments": "None", "totalAssets": "31446130", "longTermDebt": "300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4735981", "reportedCurrency": "USD", "retainedEarnings": "-29007543", "totalLiabilities": "17764283", "otherCurrentAssets": "106934", "totalCurrentAssets": "5471699", "currentLongTermDebt": "7779522", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3336047", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25974431", "currentAccountsPayable": "1441596", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "17972765", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14855514", "totalCurrentLiabilities": "17464283", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "300000", "cashAndShortTermInvestments": "2028718", "commonStockSharesOutstanding": "4561976", "intangibleAssetsExcludingGoodwill": "4735981", "cashAndCashEquivalentsAtCarryingValue": "2028718", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2561786", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2889834", "capitalExpenditures": "128996", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207683", "cashflowFromInvestment": "-129000", "stockBasedCompensation": "315833", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1187", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3268620, "cost_of_revenue": 2580262, "gross_profit": 688358, "research_and_development": null, "selling_general_admin": 3059528, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2371170, "depreciation_amortisation": null, "ebitda": -2371170, "interest_expense": 204852, "interest_income": null, "other_non_operating": null, "pretax_income": -2561786, "tax_provision": -433324, "effective_tax_rate": null, "net_income": -2128462, "net_income_continuing_ops": -2561786, "net_income_to_common": -2128462, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2028718, "short_term_investments": null, "net_receivables": 3336047, "inventory": null, "other_current_assets": null, "total_current_assets": 5471699, "net_ppe": null, "goodwill": 21238450, "intangible_assets": 4735981, "goodwill_and_intangibles": 25974431, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25974431, "total_assets": 31446130, "short_term_debt": null, "accounts_payable": 1441596, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17464283, "long_term_debt": 300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 300000, "total_liabilities": 17764283, "total_debt": 300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -29007543, "total_equity": 17972765, "shares_outstanding": 4561976, "operating_cash_flow": -2889834, "stock_based_compensation": 315833, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128996, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207683, "free_cash_flow": -2760838, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-2371170", "netIncome": "-2128462", "grossProfit": "688358", "depreciation": "None", "totalRevenue": "3268620", "costOfRevenue": "2580262", "interestIncome": "14236", "incomeBeforeTax": "-2561786", "interestExpense": "204852", "operatingIncome": "-2371170", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-433324", "reportedCurrency": "USD", "netInterestIncome": "-190616", "nonInterestIncome": "None", "operatingExpenses": "3059528", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2580262", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3059528", "netIncomeFromContinuingOperations": "-2561786" }, "balance": { "goodwill": "21238450", "inventory": "None", "commonStock": "551", "currentDebt": "None", "investments": "None", "totalAssets": "31446130", "longTermDebt": "300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4735981", "reportedCurrency": "USD", "retainedEarnings": "-29007543", "totalLiabilities": "17764283", "otherCurrentAssets": "106934", "totalCurrentAssets": "5471699", "currentLongTermDebt": "7779522", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3336047", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25974431", "currentAccountsPayable": "1441596", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "17972765", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14855514", "totalCurrentLiabilities": "17464283", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "300000", "cashAndShortTermInvestments": "2028718", "commonStockSharesOutstanding": "4561976", "intangibleAssetsExcludingGoodwill": "4735981", "cashAndCashEquivalentsAtCarryingValue": "2028718", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2561786", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2889834", "capitalExpenditures": "128996", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207683", "cashflowFromInvestment": "-129000", "stockBasedCompensation": "315833", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1187", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 3542644, "cost_of_revenue": 3114505, "gross_profit": 428139, "ebit": -6142601, "ebitda": -5022993, "pretax_income": -5280167, "tax_provision": -276676, "net_income": -5105150, "net_income_to_common": -5105150, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255235, "total_current_assets": 8002847, "total_assets": 33452336, "short_term_debt": null, "long_term_debt": 300000, "total_debt": 300000, "total_liabilities": 17208870, "total_equity": 20101060, "shares_outstanding": 3642501, "goodwill_and_intangibles": 25449489 }, "cash_flow": { "operating_cash_flow": -3314438, "capital_expenditure": 187000, "free_cash_flow": -3127438, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54431, "ticker_id": 5615, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6142601", "ebitda": "-5022993", "netIncome": "-5105150", "grossProfit": "428139", "depreciation": "None", "totalRevenue": "3542644", "costOfRevenue": "3114505", "interestIncome": "25768", "incomeBeforeTax": "-5280167", "interestExpense": "257174", "operatingIncome": "-4390161", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-276676", "reportedCurrency": "USD", "netInterestIncome": "-231406", "nonInterestIncome": "None", "operatingExpenses": "4818300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3114505", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-234430", "sellingGeneralAndAdministrative": "4818300", "netIncomeFromContinuingOperations": "-5280167" }, "balance": { "goodwill": "20842508", "inventory": "None", "commonStock": "364", "currentDebt": "None", "investments": "None", "totalAssets": "33452336", "longTermDebt": "300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4606981", "reportedCurrency": "USD", "retainedEarnings": "-26879081", "totalLiabilities": "17208870", "otherCurrentAssets": "60133", "totalCurrentAssets": "8002847", "currentLongTermDebt": "7930976", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2687479", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25449489", "currentAccountsPayable": "1314772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "20101060", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14426925", "totalCurrentLiabilities": "16908870", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "300000", "cashAndShortTermInvestments": "5255235", "commonStockSharesOutstanding": "3642501", "intangibleAssetsExcludingGoodwill": "4606981", "cashAndCashEquivalentsAtCarryingValue": "5255235", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5003491", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3314438", "capitalExpenditures": "187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5104599", "cashflowFromInvestment": "-187000", "stockBasedCompensation": "-6635910", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1001216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196774", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3542644, "cost_of_revenue": 3114505, "gross_profit": 428139, "research_and_development": null, "selling_general_admin": 4818300, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6142601, "depreciation_amortisation": -234430, "ebitda": -5022993, "interest_expense": 257174, "interest_income": null, "other_non_operating": null, "pretax_income": -5280167, "tax_provision": -276676, "effective_tax_rate": null, "net_income": -5105150, "net_income_continuing_ops": -5280167, "net_income_to_common": -5105150, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5255235, "short_term_investments": null, "net_receivables": 2687479, "inventory": null, "other_current_assets": null, "total_current_assets": 8002847, "net_ppe": null, "goodwill": 20842508, "intangible_assets": 4606981, "goodwill_and_intangibles": 25449489, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25449489, "total_assets": 33452336, "short_term_debt": null, "accounts_payable": 1314772, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16908870, "long_term_debt": 300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 300000, "total_liabilities": 17208870, "total_debt": 300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26879081, "total_equity": 20101060, "shares_outstanding": 3642501, "operating_cash_flow": -3314438, "stock_based_compensation": -6635910, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5104599, "free_cash_flow": -3127438, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6142601", "ebitda": "-5022993", "netIncome": "-5105150", "grossProfit": "428139", "depreciation": "None", "totalRevenue": "3542644", "costOfRevenue": "3114505", "interestIncome": "25768", "incomeBeforeTax": "-5280167", "interestExpense": "257174", "operatingIncome": "-4390161", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-276676", "reportedCurrency": "USD", "netInterestIncome": "-231406", "nonInterestIncome": "None", "operatingExpenses": "4818300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3114505", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-234430", "sellingGeneralAndAdministrative": "4818300", "netIncomeFromContinuingOperations": "-5280167" }, "balance": { "goodwill": "20842508", "inventory": "None", "commonStock": "364", "currentDebt": "None", "investments": "None", "totalAssets": "33452336", "longTermDebt": "300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4606981", "reportedCurrency": "USD", "retainedEarnings": "-26879081", "totalLiabilities": "17208870", "otherCurrentAssets": "60133", "totalCurrentAssets": "8002847", "currentLongTermDebt": "7930976", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2687479", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25449489", "currentAccountsPayable": "1314772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "20101060", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14426925", "totalCurrentLiabilities": "16908870", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "300000", "cashAndShortTermInvestments": "5255235", "commonStockSharesOutstanding": "3642501", "intangibleAssetsExcludingGoodwill": "4606981", "cashAndCashEquivalentsAtCarryingValue": "5255235", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5003491", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3314438", "capitalExpenditures": "187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5104599", "cashflowFromInvestment": "-187000", "stockBasedCompensation": "-6635910", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1001216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196774", "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": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 3833038, "cost_of_revenue": 3562559, "gross_profit": 270479, "ebit": -2527643, "ebitda": -2502894, "pretax_income": -3240017, "tax_provision": -116700, "net_income": -3123317, "net_income_to_common": -3123317, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3652074, "total_current_assets": 7036440, "total_assets": 32309280, "short_term_debt": null, "long_term_debt": 295296, "total_debt": 295296, "total_liabilities": 16899179, "total_equity": 19092678, "shares_outstanding": 2683788, "goodwill_and_intangibles": 25262489 }, "cash_flow": { "operating_cash_flow": -2468797, "capital_expenditure": 94003, "free_cash_flow": -2374794, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54433, "ticker_id": 5615, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2527643", "ebitda": "-2502894", "netIncome": "-3123317", "grossProfit": "270479", "depreciation": "None", "totalRevenue": "3833038", "costOfRevenue": "3562559", "interestIncome": "1770", "incomeBeforeTax": "-3240017", "interestExpense": "712374", "operatingIncome": "-4531121", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-116700", "reportedCurrency": "USD", "netInterestIncome": "-710604", "nonInterestIncome": "None", "operatingExpenses": "4801600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3562559", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24749", "sellingGeneralAndAdministrative": "4801600", "netIncomeFromContinuingOperations": "-3240017" }, "balance": { "goodwill": "20842508", "inventory": "None", "commonStock": "266", "currentDebt": "None", "investments": "None", "totalAssets": "32309280", "longTermDebt": "295296", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4419981", "reportedCurrency": "USD", "retainedEarnings": "-21773931", "totalLiabilities": "16899179", "otherCurrentAssets": "57137", "totalCurrentAssets": "7036440", "currentLongTermDebt": "8856613", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3327229", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25272840", "currentAccountsPayable": "2508771", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "19092678", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12927939", "totalCurrentLiabilities": "16603883", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295296", "cashAndShortTermInvestments": "3652074", "commonStockSharesOutstanding": "2683788", "intangibleAssetsExcludingGoodwill": "4419981", "cashAndCashEquivalentsAtCarryingValue": "3652074", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3123317", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2468797", "capitalExpenditures": "94003", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5201035", "cashflowFromInvestment": "-94000", "stockBasedCompensation": "-7440334", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24749", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3833038, "cost_of_revenue": 3562559, "gross_profit": 270479, "research_and_development": null, "selling_general_admin": 4801600, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2527643, "depreciation_amortisation": 24749, "ebitda": -2502894, "interest_expense": 712374, "interest_income": null, "other_non_operating": null, "pretax_income": -3240017, "tax_provision": -116700, "effective_tax_rate": null, "net_income": -3123317, "net_income_continuing_ops": -3240017, "net_income_to_common": -3123317, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3652074, "short_term_investments": null, "net_receivables": 3327229, "inventory": null, "other_current_assets": null, "total_current_assets": 7036440, "net_ppe": null, "goodwill": 20842508, "intangible_assets": 4419981, "goodwill_and_intangibles": 25262489, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25272840, "total_assets": 32309280, "short_term_debt": null, "accounts_payable": 2508771, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16603883, "long_term_debt": 295296, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 295296, "total_liabilities": 16899179, "total_debt": 295296, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21773931, "total_equity": 19092678, "shares_outstanding": 2683788, "operating_cash_flow": -2468797, "stock_based_compensation": -7440334, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94003, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5201035, "free_cash_flow": -2374794, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2527643", "ebitda": "-2502894", "netIncome": "-3123317", "grossProfit": "270479", "depreciation": "None", "totalRevenue": "3833038", "costOfRevenue": "3562559", "interestIncome": "1770", "incomeBeforeTax": "-3240017", "interestExpense": "712374", "operatingIncome": "-4531121", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-116700", "reportedCurrency": "USD", "netInterestIncome": "-710604", "nonInterestIncome": "None", "operatingExpenses": "4801600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3562559", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24749", "sellingGeneralAndAdministrative": "4801600", "netIncomeFromContinuingOperations": "-3240017" }, "balance": { "goodwill": "20842508", "inventory": "None", "commonStock": "266", "currentDebt": "None", "investments": "None", "totalAssets": "32309280", "longTermDebt": "295296", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4419981", "reportedCurrency": "USD", "retainedEarnings": "-21773931", "totalLiabilities": "16899179", "otherCurrentAssets": "57137", "totalCurrentAssets": "7036440", "currentLongTermDebt": "8856613", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3327229", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25272840", "currentAccountsPayable": "2508771", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "19092678", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12927939", "totalCurrentLiabilities": "16603883", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295296", "cashAndShortTermInvestments": "3652074", "commonStockSharesOutstanding": "2683788", "intangibleAssetsExcludingGoodwill": "4419981", "cashAndCashEquivalentsAtCarryingValue": "3652074", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3123317", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2468797", "capitalExpenditures": "94003", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5201035", "cashflowFromInvestment": "-94000", "stockBasedCompensation": "-7440334", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24749", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 3887915, "cost_of_revenue": 3651978, "gross_profit": 235937, "ebit": -4675022, "ebitda": -4664492, "pretax_income": -5290414, "tax_provision": -101659, "net_income": -5188755, "net_income_to_common": -5188755, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1013836, "total_current_assets": 5587055, "total_assets": 30736435, "short_term_debt": 7579483, "long_term_debt": 295296, "total_debt": 7874779, "total_liabilities": 20287582, "total_equity": 14014730, "shares_outstanding": 1172361, "goodwill_and_intangibles": 20796216 }, "cash_flow": { "operating_cash_flow": -3558013, "capital_expenditure": 104000, "free_cash_flow": -3454013, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54434, "ticker_id": 5615, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4675022", "ebitda": "-4664492", "netIncome": "-5188755", "grossProfit": "235937", "depreciation": "None", "totalRevenue": "3887915", "costOfRevenue": "3651978", "interestIncome": "0", "incomeBeforeTax": "-5290414", "interestExpense": "615392", "operatingIncome": "-3766077", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-101659", "reportedCurrency": "USD", "netInterestIncome": "-615392", "nonInterestIncome": "None", "operatingExpenses": "4002014", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3651978", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10530", "sellingGeneralAndAdministrative": "4002014", "netIncomeFromContinuingOperations": "-5188755" }, "balance": { "goodwill": "20788299", "inventory": "None", "commonStock": "4036", "currentDebt": "None", "investments": "None", "totalAssets": "30736435", "longTermDebt": "295296", "shortTermDebt": "7579483", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7917", "reportedCurrency": "USD", "retainedEarnings": "-18650614", "totalLiabilities": "20287582", "otherCurrentAssets": "54259", "totalCurrentAssets": "5587055", "currentLongTermDebt": "9870643", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4518960", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25149380", "currentAccountsPayable": "5088223", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7874779", "totalShareholderEquity": "14014730", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6157407", "totalCurrentLiabilities": "19992286", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295296", "cashAndShortTermInvestments": "1013836", "commonStockSharesOutstanding": "1172361", "intangibleAssetsExcludingGoodwill": "7917", "cashAndCashEquivalentsAtCarryingValue": "1013836", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5290414", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3558013", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2406654", "cashflowFromInvestment": "-104000", "stockBasedCompensation": "1284777", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1001216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10530", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3887915, "cost_of_revenue": 3651978, "gross_profit": 235937, "research_and_development": null, "selling_general_admin": 4002014, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4675022, "depreciation_amortisation": 10530, "ebitda": -4664492, "interest_expense": 615392, "interest_income": null, "other_non_operating": null, "pretax_income": -5290414, "tax_provision": -101659, "effective_tax_rate": null, "net_income": -5188755, "net_income_continuing_ops": -5188755, "net_income_to_common": -5188755, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1013836, "short_term_investments": null, "net_receivables": 4518960, "inventory": null, "other_current_assets": null, "total_current_assets": 5587055, "net_ppe": null, "goodwill": 20788299, "intangible_assets": 7917, "goodwill_and_intangibles": 20796216, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25149380, "total_assets": 30736435, "short_term_debt": 7579483, "accounts_payable": 5088223, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19992286, "long_term_debt": 295296, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 295296, "total_liabilities": 20287582, "total_debt": 7874779, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18650614, "total_equity": 14014730, "shares_outstanding": 1172361, "operating_cash_flow": -3558013, "stock_based_compensation": 1284777, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2406654, "free_cash_flow": -3454013, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4675022", "ebitda": "-4664492", "netIncome": "-5188755", "grossProfit": "235937", "depreciation": "None", "totalRevenue": "3887915", "costOfRevenue": "3651978", "interestIncome": "0", "incomeBeforeTax": "-5290414", "interestExpense": "615392", "operatingIncome": "-3766077", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-101659", "reportedCurrency": "USD", "netInterestIncome": "-615392", "nonInterestIncome": "None", "operatingExpenses": "4002014", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3651978", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10530", "sellingGeneralAndAdministrative": "4002014", "netIncomeFromContinuingOperations": "-5188755" }, "balance": { "goodwill": "20788299", "inventory": "None", "commonStock": "4036", "currentDebt": "None", "investments": "None", "totalAssets": "30736435", "longTermDebt": "295296", "shortTermDebt": "7579483", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7917", "reportedCurrency": "USD", "retainedEarnings": "-18650614", "totalLiabilities": "20287582", "otherCurrentAssets": "54259", "totalCurrentAssets": "5587055", "currentLongTermDebt": "9870643", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4518960", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25149380", "currentAccountsPayable": "5088223", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7874779", "totalShareholderEquity": "14014730", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6157407", "totalCurrentLiabilities": "19992286", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295296", "cashAndShortTermInvestments": "1013836", "commonStockSharesOutstanding": "1172361", "intangibleAssetsExcludingGoodwill": "7917", "cashAndCashEquivalentsAtCarryingValue": "1013836", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5290414", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3558013", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2406654", "cashflowFromInvestment": "-104000", "stockBasedCompensation": "1284777", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1001216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10530", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 3870050, "cost_of_revenue": 3192287, "gross_profit": 677763, "ebit": -10069596, "ebitda": -10059554, "pretax_income": -10248486, "tax_provision": null, "net_income": -10248486, "net_income_to_common": -10248486, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2269195, "total_current_assets": 6721292, "total_assets": 31527131, "short_term_debt": 4009845, "long_term_debt": 295296, "total_debt": 4305141, "total_liabilities": 22126857, "total_equity": 12864492, "shares_outstanding": 613926, "goodwill_and_intangibles": 20554895 }, "cash_flow": { "operating_cash_flow": -2745109, "capital_expenditure": 70000, "free_cash_flow": -2675109, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54435, "ticker_id": 5615, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10069596", "ebitda": "-10059554", "netIncome": "-10248486", "grossProfit": "677763", "depreciation": "None", "totalRevenue": "3870050", "costOfRevenue": "3192287", "interestIncome": "0", "incomeBeforeTax": "-10248486", "interestExpense": "178890", "operatingIncome": "-10097505", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-178890", "nonInterestIncome": "None", "operatingExpenses": "10775268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3192287", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10042", "sellingGeneralAndAdministrative": "10775268", "netIncomeFromContinuingOperations": "-10248486" }, "balance": { "goodwill": "20538228", "inventory": "None", "commonStock": "3207", "currentDebt": "None", "investments": "None", "totalAssets": "31527131", "longTermDebt": "295296", "shortTermDebt": "4009845", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "16667", "reportedCurrency": "USD", "retainedEarnings": "-13461859", "totalLiabilities": "22126857", "otherCurrentAssets": "110878", "totalCurrentAssets": "6721292", "currentLongTermDebt": "10750537", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4341219", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24805839", "currentAccountsPayable": "5666856", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4305141", "totalShareholderEquity": "12864492", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10987687", "totalCurrentLiabilities": "21831561", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295296", "cashAndShortTermInvestments": "2269195", "commonStockSharesOutstanding": "613926", "intangibleAssetsExcludingGoodwill": "16667", "cashAndCashEquivalentsAtCarryingValue": "2269195", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10248486", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2745109", "capitalExpenditures": "70000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3173991", "cashflowFromInvestment": "1799523", "stockBasedCompensation": "9250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1001216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10042", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3870050, "cost_of_revenue": 3192287, "gross_profit": 677763, "research_and_development": null, "selling_general_admin": 10775268, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10069596, "depreciation_amortisation": 10042, "ebitda": -10059554, "interest_expense": 178890, "interest_income": null, "other_non_operating": null, "pretax_income": -10248486, "tax_provision": null, "effective_tax_rate": null, "net_income": -10248486, "net_income_continuing_ops": -10248486, "net_income_to_common": -10248486, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2269195, "short_term_investments": null, "net_receivables": 4341219, "inventory": null, "other_current_assets": null, "total_current_assets": 6721292, "net_ppe": null, "goodwill": 20538228, "intangible_assets": 16667, "goodwill_and_intangibles": 20554895, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24805839, "total_assets": 31527131, "short_term_debt": 4009845, "accounts_payable": 5666856, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21831561, "long_term_debt": 295296, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 295296, "total_liabilities": 22126857, "total_debt": 4305141, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13461859, "total_equity": 12864492, "shares_outstanding": 613926, "operating_cash_flow": -2745109, "stock_based_compensation": 9250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1799523, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3173991, "free_cash_flow": -2675109, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10069596", "ebitda": "-10059554", "netIncome": "-10248486", "grossProfit": "677763", "depreciation": "None", "totalRevenue": "3870050", "costOfRevenue": "3192287", "interestIncome": "0", "incomeBeforeTax": "-10248486", "interestExpense": "178890", "operatingIncome": "-10097505", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-178890", "nonInterestIncome": "None", "operatingExpenses": "10775268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3192287", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10042", "sellingGeneralAndAdministrative": "10775268", "netIncomeFromContinuingOperations": "-10248486" }, "balance": { "goodwill": "20538228", "inventory": "None", "commonStock": "3207", "currentDebt": "None", "investments": "None", "totalAssets": "31527131", "longTermDebt": "295296", "shortTermDebt": "4009845", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "16667", "reportedCurrency": "USD", "retainedEarnings": "-13461859", "totalLiabilities": "22126857", "otherCurrentAssets": "110878", "totalCurrentAssets": "6721292", "currentLongTermDebt": "10750537", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4341219", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24805839", "currentAccountsPayable": "5666856", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4305141", "totalShareholderEquity": "12864492", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10987687", "totalCurrentLiabilities": "21831561", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295296", "cashAndShortTermInvestments": "2269195", "commonStockSharesOutstanding": "613926", "intangibleAssetsExcludingGoodwill": "16667", "cashAndCashEquivalentsAtCarryingValue": "2269195", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10248486", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2745109", "capitalExpenditures": "70000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3173991", "cashflowFromInvestment": "1799523", "stockBasedCompensation": "9250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1001216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10042", "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": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 4076871, "cost_of_revenue": 2531020, "gross_profit": 1545851, "ebit": 1295895, "ebitda": 1319313, "pretax_income": 1119889, "tax_provision": null, "net_income": 1119889, "net_income_to_common": 1119889, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38742, "total_current_assets": 10928352, "total_assets": 25562849, "short_term_debt": 10070090, "long_term_debt": 146798, "total_debt": 10216888, "total_liabilities": 20177782, "total_equity": 5385067, "shares_outstanding": 11877689, "goodwill_and_intangibles": 10769285 }, "cash_flow": { "operating_cash_flow": -205696, "capital_expenditure": 104999, "free_cash_flow": -100697, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54436, "ticker_id": 5615, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1295895", "ebitda": "1319313", "netIncome": "1119889", "grossProfit": "1545851", "depreciation": "None", "totalRevenue": "4076871", "costOfRevenue": "2531020", "interestIncome": "0", "incomeBeforeTax": "1119889", "interestExpense": "176006", "operatingIncome": "1300221", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-176006", "nonInterestIncome": "None", "operatingExpenses": "245630", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2531020", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23418", "sellingGeneralAndAdministrative": "245630", "netIncomeFromContinuingOperations": "1119889" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "1918368", "currentDebt": "None", "investments": "None", "totalAssets": "25562849", "longTermDebt": "146798", "shortTermDebt": "10070090", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4176981", "reportedCurrency": "USD", "retainedEarnings": "-3203361", "totalLiabilities": "20177782", "otherCurrentAssets": "101511", "totalCurrentAssets": "10928352", "currentLongTermDebt": "10070090", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10788099", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14634497", "currentAccountsPayable": "3552674", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10216888", "totalShareholderEquity": "5385067", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3601242", "totalCurrentLiabilities": "18736867", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1440915", "cashAndShortTermInvestments": "38742", "commonStockSharesOutstanding": "11877689", "intangibleAssetsExcludingGoodwill": "4176981", "cashAndCashEquivalentsAtCarryingValue": "38742", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1119889", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-205696", "capitalExpenditures": "104999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1649635", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23418", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4076871, "cost_of_revenue": 2531020, "gross_profit": 1545851, "research_and_development": null, "selling_general_admin": 245630, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1295895, "depreciation_amortisation": 23418, "ebitda": 1319313, "interest_expense": 176006, "interest_income": null, "other_non_operating": null, "pretax_income": 1119889, "tax_provision": null, "effective_tax_rate": null, "net_income": 1119889, "net_income_continuing_ops": 1119889, "net_income_to_common": 1119889, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38742, "short_term_investments": null, "net_receivables": 10788099, "inventory": null, "other_current_assets": null, "total_current_assets": 10928352, "net_ppe": null, "goodwill": 6592304, "intangible_assets": 4176981, "goodwill_and_intangibles": 10769285, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14634497, "total_assets": 25562849, "short_term_debt": 10070090, "accounts_payable": 3552674, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18736867, "long_term_debt": 146798, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1440915, "total_liabilities": 20177782, "total_debt": 10216888, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3203361, "total_equity": 5385067, "shares_outstanding": 11877689, "operating_cash_flow": -205696, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104999, "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": 1649635, "free_cash_flow": -100697, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1295895", "ebitda": "1319313", "netIncome": "1119889", "grossProfit": "1545851", "depreciation": "None", "totalRevenue": "4076871", "costOfRevenue": "2531020", "interestIncome": "0", "incomeBeforeTax": "1119889", "interestExpense": "176006", "operatingIncome": "1300221", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-176006", "nonInterestIncome": "None", "operatingExpenses": "245630", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2531020", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23418", "sellingGeneralAndAdministrative": "245630", "netIncomeFromContinuingOperations": "1119889" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "1918368", "currentDebt": "None", "investments": "None", "totalAssets": "25562849", "longTermDebt": "146798", "shortTermDebt": "10070090", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4176981", "reportedCurrency": "USD", "retainedEarnings": "-3203361", "totalLiabilities": "20177782", "otherCurrentAssets": "101511", "totalCurrentAssets": "10928352", "currentLongTermDebt": "10070090", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10788099", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14634497", "currentAccountsPayable": "3552674", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10216888", "totalShareholderEquity": "5385067", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3601242", "totalCurrentLiabilities": "18736867", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1440915", "cashAndShortTermInvestments": "38742", "commonStockSharesOutstanding": "11877689", "intangibleAssetsExcludingGoodwill": "4176981", "cashAndCashEquivalentsAtCarryingValue": "38742", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1119889", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-205696", "capitalExpenditures": "104999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1649635", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23418", "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": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 4450447, "cost_of_revenue": 3732431, "gross_profit": 718016, "ebit": 435759, "ebitda": 437955, "pretax_income": 116093, "tax_provision": null, "net_income": 116093, "net_income_to_common": 116093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75704, "total_current_assets": 10174423, "total_assets": 22892799, "short_term_debt": 9959677, "long_term_debt": 146798, "total_debt": 10106475, "total_liabilities": 19526976, "total_equity": 3365823, "shares_outstanding": 399090, "goodwill_and_intangibles": 6592304 }, "cash_flow": { "operating_cash_flow": -315172, "capital_expenditure": 104998, "free_cash_flow": -210174, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54438, "ticker_id": 5615, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "435759", "ebitda": "437955", "netIncome": "116093", "grossProfit": "718016", "depreciation": "None", "totalRevenue": "4450447", "costOfRevenue": "3732431", "interestIncome": "0", "incomeBeforeTax": "116093", "interestExpense": "319666", "operatingIncome": "418783", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-319666", "nonInterestIncome": "None", "operatingExpenses": "299233", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3732431", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2196", "sellingGeneralAndAdministrative": "299233", "netIncomeFromContinuingOperations": "116093" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "14969", "currentDebt": "None", "investments": "None", "totalAssets": "22892799", "longTermDebt": "146798", "shortTermDebt": "9959677", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4323250", "totalLiabilities": "19526976", "otherCurrentAssets": "53612", "totalCurrentAssets": "10174423", "currentLongTermDebt": "9959677", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10045107", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12718376", "currentAccountsPayable": "1500037", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10106475", "totalShareholderEquity": "3365823", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3437197", "totalCurrentLiabilities": "15086061", "otherNonCurrentLiabilities": "1294117", "totalNonCurrentLiabilities": "4440915", "cashAndShortTermInvestments": "75704", "commonStockSharesOutstanding": "399090", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "75704", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116093", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-315172", "capitalExpenditures": "104998", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "297743", "cashflowFromInvestment": "-105000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2196", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4450447, "cost_of_revenue": 3732431, "gross_profit": 718016, "research_and_development": null, "selling_general_admin": 299233, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 435759, "depreciation_amortisation": 2196, "ebitda": 437955, "interest_expense": 319666, "interest_income": null, "other_non_operating": null, "pretax_income": 116093, "tax_provision": null, "effective_tax_rate": null, "net_income": 116093, "net_income_continuing_ops": 116093, "net_income_to_common": 116093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75704, "short_term_investments": null, "net_receivables": 10045107, "inventory": null, "other_current_assets": null, "total_current_assets": 10174423, "net_ppe": null, "goodwill": 6592304, "intangible_assets": null, "goodwill_and_intangibles": 6592304, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12718376, "total_assets": 22892799, "short_term_debt": 9959677, "accounts_payable": 1500037, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15086061, "long_term_debt": 146798, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4440915, "total_liabilities": 19526976, "total_debt": 10106475, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4323250, "total_equity": 3365823, "shares_outstanding": 399090, "operating_cash_flow": -315172, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104998, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 297743, "free_cash_flow": -210174, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "435759", "ebitda": "437955", "netIncome": "116093", "grossProfit": "718016", "depreciation": "None", "totalRevenue": "4450447", "costOfRevenue": "3732431", "interestIncome": "0", "incomeBeforeTax": "116093", "interestExpense": "319666", "operatingIncome": "418783", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-319666", "nonInterestIncome": "None", "operatingExpenses": "299233", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3732431", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2196", "sellingGeneralAndAdministrative": "299233", "netIncomeFromContinuingOperations": "116093" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "14969", "currentDebt": "None", "investments": "None", "totalAssets": "22892799", "longTermDebt": "146798", "shortTermDebt": "9959677", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4323250", "totalLiabilities": "19526976", "otherCurrentAssets": "53612", "totalCurrentAssets": "10174423", "currentLongTermDebt": "9959677", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10045107", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12718376", "currentAccountsPayable": "1500037", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10106475", "totalShareholderEquity": "3365823", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3437197", "totalCurrentLiabilities": "15086061", "otherNonCurrentLiabilities": "1294117", "totalNonCurrentLiabilities": "4440915", "cashAndShortTermInvestments": "75704", "commonStockSharesOutstanding": "399090", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "75704", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116093", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-315172", "capitalExpenditures": "104998", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "297743", "cashflowFromInvestment": "-105000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2196", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 5001312, "cost_of_revenue": 3977150, "gross_profit": 1024162, "ebit": 788449, "ebitda": 790646, "pretax_income": 306094, "tax_provision": null, "net_income": 306094, "net_income_to_common": 306094, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14876, "total_current_assets": 148969, "total_assets": 2749000, "short_term_debt": 569169, "long_term_debt": null, "total_debt": 569169, "total_liabilities": 3438000, "total_equity": -689000, "shares_outstanding": 11877689, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -742770, "capital_expenditure": 238000, "free_cash_flow": -504770, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54439, "ticker_id": 5615, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "788449", "ebitda": "790646", "netIncome": "306094", "grossProfit": "1024162", "depreciation": "None", "totalRevenue": "5001312", "costOfRevenue": "3977150", "interestIncome": "20211", "incomeBeforeTax": "306094", "interestExpense": "482853", "operatingIncome": "729372", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-462144", "nonInterestIncome": "None", "operatingExpenses": "294790", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3977150", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2197", "sellingGeneralAndAdministrative": "294790", "netIncomeFromContinuingOperations": "306094" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2679000", "currentDebt": "None", "investments": "None", "totalAssets": "2749000", "longTermDebt": "None", "shortTermDebt": "569169", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3487000", "totalLiabilities": "3438000", "otherCurrentAssets": "134093", "totalCurrentAssets": "148969", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2601000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "569169", "totalShareholderEquity": "-689000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2868831", "totalCurrentLiabilities": "3438000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "14876", "commonStockSharesOutstanding": "11877689", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14876", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "306094", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-742770", "capitalExpenditures": "238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1260053", "cashflowFromInvestment": "-919375", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "327375", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3661", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5001312, "cost_of_revenue": 3977150, "gross_profit": 1024162, "research_and_development": null, "selling_general_admin": 294790, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 788449, "depreciation_amortisation": 2197, "ebitda": 790646, "interest_expense": 482853, "interest_income": null, "other_non_operating": null, "pretax_income": 306094, "tax_provision": null, "effective_tax_rate": null, "net_income": 306094, "net_income_continuing_ops": 306094, "net_income_to_common": 306094, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14876, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 148969, "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": 2601000, "total_assets": 2749000, "short_term_debt": 569169, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3438000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 3438000, "total_debt": 569169, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3487000, "total_equity": -689000, "shares_outstanding": 11877689, "operating_cash_flow": -742770, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -919375, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1260053, "free_cash_flow": -504770, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "788449", "ebitda": "790646", "netIncome": "306094", "grossProfit": "1024162", "depreciation": "None", "totalRevenue": "5001312", "costOfRevenue": "3977150", "interestIncome": "20211", "incomeBeforeTax": "306094", "interestExpense": "482853", "operatingIncome": "729372", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-462144", "nonInterestIncome": "None", "operatingExpenses": "294790", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3977150", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2197", "sellingGeneralAndAdministrative": "294790", "netIncomeFromContinuingOperations": "306094" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2679000", "currentDebt": "None", "investments": "None", "totalAssets": "2749000", "longTermDebt": "None", "shortTermDebt": "569169", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3487000", "totalLiabilities": "3438000", "otherCurrentAssets": "134093", "totalCurrentAssets": "148969", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2601000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "569169", "totalShareholderEquity": "-689000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2868831", "totalCurrentLiabilities": "3438000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "14876", "commonStockSharesOutstanding": "11877689", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14876", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "306094", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-742770", "capitalExpenditures": "238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1260053", "cashflowFromInvestment": "-919375", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "327375", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3661", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 6216000, "cost_of_revenue": 5090000, "gross_profit": 1126000, "ebit": 505771, "ebitda": 507967, "pretax_income": 320849, "tax_provision": 7988, "net_income": 320849, "net_income_to_common": 320849, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607869, "total_current_assets": 8413234, "total_assets": 20795199, "short_term_debt": 9629256, "long_term_debt": null, "total_debt": 9629256, "total_liabilities": 15549088, "total_equity": 5246111, "shares_outstanding": 255025, "goodwill_and_intangibles": 10337952 }, "cash_flow": { "operating_cash_flow": -1340972, "capital_expenditure": 12778, "free_cash_flow": -1328194, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54440, "ticker_id": 5615, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "505771", "ebitda": "507967", "netIncome": "320849", "grossProfit": "1126000", "depreciation": "None", "totalRevenue": "6216000", "costOfRevenue": "5090000", "interestIncome": "None", "incomeBeforeTax": "320849", "interestExpense": "184922", "operatingIncome": "614680", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7988", "reportedCurrency": "USD", "netInterestIncome": "-231475", "nonInterestIncome": "None", "operatingExpenses": "511220", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2196", "sellingGeneralAndAdministrative": "378977", "netIncomeFromContinuingOperations": "-312475" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "1028", "currentDebt": "None", "investments": "None", "totalAssets": "20795199", "longTermDebt": "None", "shortTermDebt": "9629256", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3745648", "reportedCurrency": "None", "retainedEarnings": "-4432962", "totalLiabilities": "15549088", "otherCurrentAssets": "56015", "totalCurrentAssets": "8413234", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7749350", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12381965", "currentAccountsPayable": "2066760", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9776054", "totalShareholderEquity": "5246111", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2158255", "totalCurrentLiabilities": "14108173", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1440915", "cashAndShortTermInvestments": "607869", "commonStockSharesOutstanding": "255025", "intangibleAssetsExcludingGoodwill": "3745648", "cashAndCashEquivalentsAtCarryingValue": "607869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1339232", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1340972", "capitalExpenditures": "12778", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117335756", "cashflowFromInvestment": "-114976201", "stockBasedCompensation": "30000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "114329594", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2196", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6216000, "cost_of_revenue": 5090000, "gross_profit": 1126000, "research_and_development": null, "selling_general_admin": 378977, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 505771, "depreciation_amortisation": 2196, "ebitda": 507967, "interest_expense": 184922, "interest_income": null, "other_non_operating": null, "pretax_income": 320849, "tax_provision": 7988, "effective_tax_rate": null, "net_income": 320849, "net_income_continuing_ops": -312475, "net_income_to_common": 320849, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 607869, "short_term_investments": null, "net_receivables": 7749350, "inventory": null, "other_current_assets": null, "total_current_assets": 8413234, "net_ppe": null, "goodwill": 6592304, "intangible_assets": 3745648, "goodwill_and_intangibles": 10337952, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12381965, "total_assets": 20795199, "short_term_debt": 9629256, "accounts_payable": 2066760, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14108173, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1440915, "total_liabilities": 15549088, "total_debt": 9629256, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4432962, "total_equity": 5246111, "shares_outstanding": 255025, "operating_cash_flow": -1340972, "stock_based_compensation": 30000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12778, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114976201, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 117335756, "free_cash_flow": -1328194, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "505771", "ebitda": "507967", "netIncome": "320849", "grossProfit": "1126000", "depreciation": "None", "totalRevenue": "6216000", "costOfRevenue": "5090000", "interestIncome": "None", "incomeBeforeTax": "320849", "interestExpense": "184922", "operatingIncome": "614680", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7988", "reportedCurrency": "USD", "netInterestIncome": "-231475", "nonInterestIncome": "None", "operatingExpenses": "511220", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2196", "sellingGeneralAndAdministrative": "378977", "netIncomeFromContinuingOperations": "-312475" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "1028", "currentDebt": "None", "investments": "None", "totalAssets": "20795199", "longTermDebt": "None", "shortTermDebt": "9629256", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3745648", "reportedCurrency": "None", "retainedEarnings": "-4432962", "totalLiabilities": "15549088", "otherCurrentAssets": "56015", "totalCurrentAssets": "8413234", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7749350", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12381965", "currentAccountsPayable": "2066760", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9776054", "totalShareholderEquity": "5246111", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2158255", "totalCurrentLiabilities": "14108173", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1440915", "cashAndShortTermInvestments": "607869", "commonStockSharesOutstanding": "255025", "intangibleAssetsExcludingGoodwill": "3745648", "cashAndCashEquivalentsAtCarryingValue": "607869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1339232", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1340972", "capitalExpenditures": "12778", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117335756", "cashflowFromInvestment": "-114976201", "stockBasedCompensation": "30000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "114329594", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2196", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 6215887, "cost_of_revenue": 5089987, "gross_profit": 1125900, "ebit": 614680, "ebitda": null, "pretax_income": 320849, "tax_provision": null, "net_income": 320849, "net_income_to_common": 320849, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607869, "total_current_assets": 117950, "total_assets": 20795199, "short_term_debt": 9629256, "long_term_debt": 146798, "total_debt": 9776054, "total_liabilities": 15549088, "total_equity": 5246111, "shares_outstanding": 11877689, "goodwill_and_intangibles": 10337952 }, "cash_flow": { "operating_cash_flow": -172370, "capital_expenditure": 70000, "free_cash_flow": -102370, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54441, "ticker_id": 5615, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "320849", "grossProfit": "1125900", "depreciation": "None", "totalRevenue": "6215887", "costOfRevenue": "5089987", "interestIncome": "None", "incomeBeforeTax": "320849", "interestExpense": "184922", "operatingIncome": "614680", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-184922", "nonInterestIncome": "None", "operatingExpenses": "5601207", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5089987", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "511220", "netIncomeFromContinuingOperations": "320849" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "1028", "currentDebt": "None", "investments": "None", "totalAssets": "20795199", "longTermDebt": "146798", "shortTermDebt": "9629256", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3745648", "reportedCurrency": "USD", "retainedEarnings": "-3202604", "totalLiabilities": "15549088", "otherCurrentAssets": "56015", "totalCurrentAssets": "117950", "currentLongTermDebt": "9629256", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7749350", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12381965", "currentAccountsPayable": "2066760", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9776054", "totalShareholderEquity": "5246111", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3193105", "totalCurrentLiabilities": "14108173", "otherNonCurrentLiabilities": "1294117", "totalNonCurrentLiabilities": "1440915", "cashAndShortTermInvestments": "607869", "commonStockSharesOutstanding": "11877689", "intangibleAssetsExcludingGoodwill": "3745648", "cashAndCashEquivalentsAtCarryingValue": "607869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320849", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-172370", "capitalExpenditures": "70000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1", "cashflowFromInvestment": "-70000", "stockBasedCompensation": "30000", "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": "2196", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6215887, "cost_of_revenue": 5089987, "gross_profit": 1125900, "research_and_development": null, "selling_general_admin": 511220, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 614680, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 184922, "interest_income": null, "other_non_operating": null, "pretax_income": 320849, "tax_provision": null, "effective_tax_rate": null, "net_income": 320849, "net_income_continuing_ops": 320849, "net_income_to_common": 320849, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 607869, "short_term_investments": null, "net_receivables": 7749350, "inventory": null, "other_current_assets": null, "total_current_assets": 117950, "net_ppe": null, "goodwill": 6592304, "intangible_assets": 3745648, "goodwill_and_intangibles": 10337952, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12381965, "total_assets": 20795199, "short_term_debt": 9629256, "accounts_payable": 2066760, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14108173, "long_term_debt": 146798, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1440915, "total_liabilities": 15549088, "total_debt": 9776054, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3202604, "total_equity": 5246111, "shares_outstanding": 11877689, "operating_cash_flow": -172370, "stock_based_compensation": 30000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1, "free_cash_flow": -102370, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "320849", "grossProfit": "1125900", "depreciation": "None", "totalRevenue": "6215887", "costOfRevenue": "5089987", "interestIncome": "None", "incomeBeforeTax": "320849", "interestExpense": "184922", "operatingIncome": "614680", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-184922", "nonInterestIncome": "None", "operatingExpenses": "5601207", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5089987", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "511220", "netIncomeFromContinuingOperations": "320849" }, "balance": { "goodwill": "6592304", "inventory": "None", "commonStock": "1028", "currentDebt": "None", "investments": "None", "totalAssets": "20795199", "longTermDebt": "146798", "shortTermDebt": "9629256", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3745648", "reportedCurrency": "USD", "retainedEarnings": "-3202604", "totalLiabilities": "15549088", "otherCurrentAssets": "56015", "totalCurrentAssets": "117950", "currentLongTermDebt": "9629256", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7749350", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12381965", "currentAccountsPayable": "2066760", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9776054", "totalShareholderEquity": "5246111", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3193105", "totalCurrentLiabilities": "14108173", "otherNonCurrentLiabilities": "1294117", "totalNonCurrentLiabilities": "1440915", "cashAndShortTermInvestments": "607869", "commonStockSharesOutstanding": "11877689", "intangibleAssetsExcludingGoodwill": "3745648", "cashAndCashEquivalentsAtCarryingValue": "607869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320849", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-172370", "capitalExpenditures": "70000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1", "cashflowFromInvestment": "-70000", "stockBasedCompensation": "30000", "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": "2196", "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": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": 5694398, "cost_of_revenue": 5045536, "gross_profit": 648862, "ebit": 67718, "ebitda": 36, "pretax_income": -759891, "tax_provision": 10013, "net_income": -759891, "net_income_to_common": -759891, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302582, "total_current_assets": 406288, "total_assets": 3659893, "short_term_debt": 201694, "long_term_debt": null, "total_debt": 201694, "total_liabilities": 3276997, "total_equity": 382896, "shares_outstanding": 11877689, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -155869, "capital_expenditure": 1, "free_cash_flow": -155868, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54443, "ticker_id": 5615, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "36", "netIncome": "-759891", "grossProfit": "648862", "depreciation": "None", "totalRevenue": "5694398", "costOfRevenue": "5045536", "interestIncome": "0", "incomeBeforeTax": "-759891", "interestExpense": "759927", "operatingIncome": "67718", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10013", "reportedCurrency": "USD", "netInterestIncome": "-759927", "nonInterestIncome": "None", "operatingExpenses": "581144", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5045536", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "581144", "netIncomeFromContinuingOperations": "-759891" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3276362", "currentDebt": "None", "investments": "None", "totalAssets": "3659893", "longTermDebt": "None", "shortTermDebt": "201694", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-2893466", "totalLiabilities": "3276997", "otherCurrentAssets": "103706", "totalCurrentAssets": "406288", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3253605", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "201694", "totalShareholderEquity": "382896", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3075303", "totalCurrentLiabilities": "3276997", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "302582", "commonStockSharesOutstanding": "11877689", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "302582", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253633", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-155869", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4693008", "cashflowFromInvestment": "4892908", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4893008", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5694398, "cost_of_revenue": 5045536, "gross_profit": 648862, "research_and_development": null, "selling_general_admin": 581144, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67718, "depreciation_amortisation": null, "ebitda": 36, "interest_expense": 759927, "interest_income": null, "other_non_operating": null, "pretax_income": -759891, "tax_provision": 10013, "effective_tax_rate": null, "net_income": -759891, "net_income_continuing_ops": -759891, "net_income_to_common": -759891, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302582, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 406288, "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": 3253605, "total_assets": 3659893, "short_term_debt": 201694, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3276997, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 3276997, "total_debt": 201694, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2893466, "total_equity": 382896, "shares_outstanding": 11877689, "operating_cash_flow": -155869, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4892908, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4693008, "free_cash_flow": -155868, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "36", "netIncome": "-759891", "grossProfit": "648862", "depreciation": "None", "totalRevenue": "5694398", "costOfRevenue": "5045536", "interestIncome": "0", "incomeBeforeTax": "-759891", "interestExpense": "759927", "operatingIncome": "67718", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10013", "reportedCurrency": "USD", "netInterestIncome": "-759927", "nonInterestIncome": "None", "operatingExpenses": "581144", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5045536", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "581144", "netIncomeFromContinuingOperations": "-759891" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3276362", "currentDebt": "None", "investments": "None", "totalAssets": "3659893", "longTermDebt": "None", "shortTermDebt": "201694", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-2893466", "totalLiabilities": "3276997", "otherCurrentAssets": "103706", "totalCurrentAssets": "406288", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3253605", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "201694", "totalShareholderEquity": "382896", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3075303", "totalCurrentLiabilities": "3276997", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "302582", "commonStockSharesOutstanding": "11877689", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "302582", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253633", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-155869", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4693008", "cashflowFromInvestment": "4892908", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4893008", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -198706, "ebitda": -315117, "pretax_income": -315117, "tax_provision": 17420, "net_income": -332537, "net_income_to_common": -332537, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 258550, "total_current_assets": 446626, "total_assets": 8544563, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2966096, "total_equity": 5578467, "shares_outstanding": 136453, "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": 54444, "ticker_id": 5615, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:38.708493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-315117", "netIncome": "-332537", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-315117", "interestExpense": "None", "operatingIncome": "-198706", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17420", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "198706", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8129906", "currentDebt": "None", "investments": "None", "totalAssets": "8544563", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-2551440", "totalLiabilities": "2966096", "otherCurrentAssets": "188075", "totalCurrentAssets": "446626", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8097937", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5578467", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2966096", "totalCurrentLiabilities": "2966096", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "258550", "commonStockSharesOutstanding": "136453", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "258550", "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": -198706, "depreciation_amortisation": null, "ebitda": -315117, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -315117, "tax_provision": 17420, "effective_tax_rate": null, "net_income": -332537, "net_income_continuing_ops": null, "net_income_to_common": -332537, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 258550, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 446626, "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": 8097937, "total_assets": 8544563, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2966096, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 2966096, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2551440, "total_equity": 5578467, "shares_outstanding": 136453, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-315117", "netIncome": "-332537", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-315117", "interestExpense": "None", "operatingIncome": "-198706", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17420", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "198706", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8129906", "currentDebt": "None", "investments": "None", "totalAssets": "8544563", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-2551440", "totalLiabilities": "2966096", "otherCurrentAssets": "188075", "totalCurrentAssets": "446626", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8097937", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5578467", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2966096", "totalCurrentLiabilities": "2966096", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "258550", "commonStockSharesOutstanding": "136453", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "258550", "accumulatedDepreciationAmortizationPPE": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }