{ "ticker": { "uuid": "933c9466-245f-4658-8835-e3a0455b0948", "symbol": "LRHC", "name": "La Rosa Holdings Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/933c9466-245f-4658-8835-e3a0455b0948/", "api_url": "https://sharemaestro.com/factors/api/tickers/933c9466-245f-4658-8835-e3a0455b0948/" }, "ticker_metadata": { "id": 6999, "uuid": "933c9466-245f-4658-8835-e3a0455b0948", "symbol": "LRHC", "name": "La Rosa Holdings Corp. Common Stock", "asset_type": "equity", "market_cap": 1375500, "stock_exchange_id": 2, "industry": "Real Estate Services", "sector": "Real Estate", "description": "La Rosa Holdings Corp. The company is headquartered in Celebration, Florida.", "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": "933c9466-245f-4658-8835-e3a0455b0948", "symbol": "LRHC", "name": "La Rosa Holdings Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/933c9466-245f-4658-8835-e3a0455b0948/", "api_url": "https://sharemaestro.com/factors/api/tickers/933c9466-245f-4658-8835-e3a0455b0948/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.46, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 1.05, "market_cap": 22011.15, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": 7.4693, "piotroski_f_score": 5, "momentum_12_1": -0.9985, "volatility_252d": 1.3245 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.5714, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:44.175320+00:00", "batch_id": "" }, "size": { "price_close": 1.05, "market_cap": 22011.15, "market_cap_usd": 22011.15, "enterprise_value": null, "shares_outstanding": 20963, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.0029, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1017, "operating_margin": -0.4463, "net_margin": -0.4459, "ebitda_margin": -0.3303, "fcf_margin": -0.1099, "roe": 7.4693, "roa": -2.2721, "roic": null, "roc_greenblatt": null, "asset_turnover": 5.096, "cash_conversion": 0.2465, "accruals_ratio": -1.712, "sbc_to_revenue": 0.0727, "piotroski_f_score": 5, "altman_z_score": -8.306, "earnings_stability_5y": 8.2875, "revenue_stability_5y": 0.465, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5183, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.2503, "net_debt_to_ebitda": 0.1083, "debt_to_assets": 0.0473, "interest_coverage": -40.1824, "current_ratio": 1.0966, "quick_ratio": 1.0966, "net_debt": -2451532, "local_beta": -0.0076, "volatility_252d": 1.3245, "volatility_60d": 2.5111, "max_drawdown_12m": -0.9991, "risk_adjusted_momentum": -0.7538 }, "growth": { "revenue_growth_1y": -0.0135, "revenue_growth_3y_cagr": 0.3776, "revenue_growth_5y_cagr": 0.2321, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -5.3292, "revenue_growth": -0.0135, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3478, "price_return_3m": -0.896, "price_return_6m": -0.9939, "price_return_9m": -0.9984, "price_return_12m": -0.999, "price_return_12m_ex1m": -0.9985, "momentum_6m": -0.9939, "momentum_12m": -0.999, "momentum_12_1": -0.9985, "distance_from_52w_high": -0.9991, "distance_from_52w_low": 0, "relative_strength": -1.157 }, "raw_ttm": { "revenue_ttm": 68507806, "gross_profit_ttm": 6968389, "ebit_ttm": -30572696, "ebitda_ttm": -22626725, "net_income_ttm": -30544564, "eps_diluted_ttm": -1457.0703, "operating_cash_flow_ttm": -7528859, "capital_expenditure_ttm": 0, "fcf_ttm": -7528859, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 760848, "cash_and_equivalents": 3086770, "total_current_assets": 6113354, "total_current_liabilities": 5574606, "net_ppe": null, "total_assets": 13443517, "total_debt": 635238, "total_equity": -4089358, "net_working_capital": -1912784, "book_value_per_share": -195.075, "retained_earnings": -57099883, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10345597, "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": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.465, "os_score": 0.46, "value_percentile": 0.47, "quality_percentile": 0.46, "momentum_percentile": 0.46, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 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": 1730, "ticker_id": 6999, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:44.175320+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.05, "market_cap": 22011.15, "market_cap_usd": 22011.15, "enterprise_value": null, "shares_outstanding": 20963, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.00292357, "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": 0.10171672, "operating_margin": -0.44626588, "net_margin": -0.44585524, "ebitda_margin": -0.33027952, "fcf_margin": -0.10989783, "roe": 7.469281, "roa": -2.27206645, "roic": null, "roc_greenblatt": null, "asset_turnover": 5.09597347, "cash_conversion": 0.24648769, "accruals_ratio": -1.71203004, "sbc_to_revenue": 0.07269448, "debt_to_equity": -3.25033147, "net_debt_to_ebitda": 0.10834674, "debt_to_assets": 0.04725237, "interest_coverage": -40.18239648, "current_ratio": 1.09664324, "quick_ratio": 1.09664324, "net_debt": -2451532, "revenue_growth_1y": -0.01354926, "revenue_growth_3y_cagr": 0.37760463, "revenue_growth_5y_cagr": 0.23209505, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -5.32924919, "piotroski_f_score": 5, "altman_z_score": -8.30601634, "earnings_stability_5y": 8.287482, "revenue_stability_5y": 0.465035, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.34782609, "price_return_3m": -0.8960396, "price_return_6m": -0.99385965, "price_return_9m": -0.9984115, "price_return_12m": -0.99901242, "price_return_12m_ex1m": -0.9984857, "distance_from_52w_high": -0.999125, "distance_from_52w_low": 0, "relative_strength": -1.15695347, "local_beta": -0.0076, "volatility_252d": 1.324545, "volatility_60d": 2.511128, "max_drawdown_12m": -0.999125, "revenue_ttm": 68507806, "gross_profit_ttm": 6968389, "ebit_ttm": -30572696, "ebitda_ttm": -22626725, "net_income_ttm": -30544564, "eps_diluted_ttm": -1457.07026666, "operating_cash_flow_ttm": -7528859, "capital_expenditure_ttm": 0, "fcf_ttm": -7528859, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 760848, "cash_and_equivalents": 3086770, "total_current_assets": 6113354, "total_current_liabilities": 5574606, "net_ppe": null, "total_assets": 13443517, "total_debt": 635238, "total_equity": -4089358, "net_working_capital": -1912784, "book_value_per_share": -195.07503697, "retained_earnings": -57099883, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10345597, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Real Estate", "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": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.758, "signal_confidence": 0.758, "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": 1.05, "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.46, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 7.4693, "momentum_12_1": -0.9985, "complete_fields": { "id": 1730, "ticker_id": 6999, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:44.175320+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.05, "market_cap": 22011.15, "market_cap_usd": 22011.15, "enterprise_value": null, "shares_outstanding": 20963, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.00292357, "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": 0.10171672, "operating_margin": -0.44626588, "net_margin": -0.44585524, "ebitda_margin": -0.33027952, "fcf_margin": -0.10989783, "roe": 7.469281, "roa": -2.27206645, "roic": null, "roc_greenblatt": null, "asset_turnover": 5.09597347, "cash_conversion": 0.24648769, "accruals_ratio": -1.71203004, "sbc_to_revenue": 0.07269448, "debt_to_equity": -3.25033147, "net_debt_to_ebitda": 0.10834674, "debt_to_assets": 0.04725237, "interest_coverage": -40.18239648, "current_ratio": 1.09664324, "quick_ratio": 1.09664324, "net_debt": -2451532, "revenue_growth_1y": -0.01354926, "revenue_growth_3y_cagr": 0.37760463, "revenue_growth_5y_cagr": 0.23209505, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -5.32924919, "piotroski_f_score": 5, "altman_z_score": -8.30601634, "earnings_stability_5y": 8.287482, "revenue_stability_5y": 0.465035, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.34782609, "price_return_3m": -0.8960396, "price_return_6m": -0.99385965, "price_return_9m": -0.9984115, "price_return_12m": -0.99901242, "price_return_12m_ex1m": -0.9984857, "distance_from_52w_high": -0.999125, "distance_from_52w_low": 0, "relative_strength": -1.15695347, "local_beta": -0.0076, "volatility_252d": 1.324545, "volatility_60d": 2.511128, "max_drawdown_12m": -0.999125, "revenue_ttm": 68507806, "gross_profit_ttm": 6968389, "ebit_ttm": -30572696, "ebitda_ttm": -22626725, "net_income_ttm": -30544564, "eps_diluted_ttm": -1457.07026666, "operating_cash_flow_ttm": -7528859, "capital_expenditure_ttm": 0, "fcf_ttm": -7528859, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 760848, "cash_and_equivalents": 3086770, "total_current_assets": 6113354, "total_current_liabilities": 5574606, "net_ppe": null, "total_assets": 13443517, "total_debt": 635238, "total_equity": -4089358, "net_working_capital": -1912784, "book_value_per_share": -195.07503697, "retained_earnings": -57099883, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10345597, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Real Estate", "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": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 68507806, "cost_of_revenue": 61539417, "gross_profit": 6968389, "ebit": -20336172, "ebitda": -13424402, "pretax_income": -30410422, "tax_provision": 2409406, "net_income": -32819828, "net_income_to_common": -32819828, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3086770, "total_current_assets": 6113354, "total_assets": 13443517, "short_term_debt": 635238, "long_term_debt": null, "total_debt": 635238, "total_liabilities": 13291769, "total_equity": -4089358, "shares_outstanding": 9296, "goodwill_and_intangibles": 6256239 }, "cash_flow": { "operating_cash_flow": -7528859, "capital_expenditure": 0, "free_cash_flow": -7528859, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114325, "ticker_id": 6999, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-13424402", "netIncome": "-32819828", "grossProfit": "6968389", "depreciation": "None", "totalRevenue": "68507806", "costOfRevenue": "61539417", "interestIncome": "None", "incomeBeforeTax": "-30410422", "interestExpense": "88234", "operatingIncome": "-20336172", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2409406", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27304561", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61539417", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "13869972", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1831197", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13443517", "longTermDebt": "None", "shortTermDebt": "635238", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4425042", "reportedCurrency": "None", "retainedEarnings": "-57099883", "totalLiabilities": "13291769", "otherCurrentAssets": "1774132", "totalCurrentAssets": "6113354", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1252452", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7330163", "currentAccountsPayable": "2895861", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1149626", "totalShareholderEquity": "-4089358", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2043507", "totalCurrentLiabilities": "5574606", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7717163", "cashAndShortTermInvestments": "3086770", "commonStockSharesOutstanding": "9296", "intangibleAssetsExcludingGoodwill": "4425042", "cashAndCashEquivalentsAtCarryingValue": "3086770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30410422", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-7528859", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8852524", "cashflowFromInvestment": "None", "stockBasedCompensation": "4980139", "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": "1276633", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68507806, "cost_of_revenue": 61539417, "gross_profit": 6968389, "research_and_development": null, "selling_general_admin": 13869972, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20336172, "depreciation_amortisation": null, "ebitda": -13424402, "interest_expense": 88234, "interest_income": null, "other_non_operating": null, "pretax_income": -30410422, "tax_provision": 2409406, "effective_tax_rate": null, "net_income": -32819828, "net_income_continuing_ops": null, "net_income_to_common": -32819828, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3086770, "short_term_investments": null, "net_receivables": 1252452, "inventory": null, "other_current_assets": null, "total_current_assets": 6113354, "net_ppe": null, "goodwill": 1831197, "intangible_assets": 4425042, "goodwill_and_intangibles": 6256239, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7330163, "total_assets": 13443517, "short_term_debt": 635238, "accounts_payable": 2895861, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5574606, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7717163, "total_liabilities": 13291769, "total_debt": 635238, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57099883, "total_equity": -4089358, "shares_outstanding": 9296, "operating_cash_flow": -7528859, "stock_based_compensation": 4980139, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8852524, "free_cash_flow": -7528859, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-13424402", "netIncome": "-32819828", "grossProfit": "6968389", "depreciation": "None", "totalRevenue": "68507806", "costOfRevenue": "61539417", "interestIncome": "None", "incomeBeforeTax": "-30410422", "interestExpense": "88234", "operatingIncome": "-20336172", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2409406", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27304561", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61539417", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "13869972", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1831197", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13443517", "longTermDebt": "None", "shortTermDebt": "635238", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4425042", "reportedCurrency": "None", "retainedEarnings": "-57099883", "totalLiabilities": "13291769", "otherCurrentAssets": "1774132", "totalCurrentAssets": "6113354", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1252452", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7330163", "currentAccountsPayable": "2895861", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1149626", "totalShareholderEquity": "-4089358", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2043507", "totalCurrentLiabilities": "5574606", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7717163", "cashAndShortTermInvestments": "3086770", "commonStockSharesOutstanding": "9296", "intangibleAssetsExcludingGoodwill": "4425042", "cashAndCashEquivalentsAtCarryingValue": "3086770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30410422", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-7528859", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8852524", "cashflowFromInvestment": "None", "stockBasedCompensation": "4980139", "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": "1276633", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 69448786, "cost_of_revenue": 63495507, "gross_profit": 5953279, "ebit": -13297466, "ebitda": -12278532, "pretax_income": -14349996, "tax_provision": 1573611, "net_income": -14447563, "net_income_to_common": -14447563, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1442901, "total_current_assets": 4514058, "total_assets": 19407426, "short_term_debt": 2810382, "long_term_debt": 1475064, "total_debt": 4285446, "total_liabilities": 12732007, "total_equity": 2568455, "shares_outstanding": 25277, "goodwill_and_intangibles": 13852411 }, "cash_flow": { "operating_cash_flow": -2997307, "capital_expenditure": 5033, "free_cash_flow": -2992274, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114330, "ticker_id": 6999, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13297466", "ebitda": "-12278532", "netIncome": "-14447563", "grossProfit": "5953279", "depreciation": "None", "totalRevenue": "69448786", "costOfRevenue": "63495507", "interestIncome": "None", "incomeBeforeTax": "-14349996", "interestExpense": "1052535", "operatingIncome": "-11197142", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1573611", "reportedCurrency": "USD", "netInterestIncome": "-1052535", "nonInterestIncome": "None", "operatingExpenses": "17150421", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "372010", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63495507", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1018934", "sellingGeneralAndAdministrative": "10625551", "netIncomeFromContinuingOperations": "-14349996" }, "balance": { "goodwill": "8012331", "inventory": "None", "commonStock": "2185", "currentDebt": "None", "investments": "None", "totalAssets": "19407426", "longTermDebt": "1475064", "shortTermDebt": "2810382", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5840080", "reportedCurrency": "USD", "retainedEarnings": "-26555319", "totalLiabilities": "12732007", "otherCurrentAssets": "2139495", "totalCurrentAssets": "4514058", "currentLongTermDebt": "2336649", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931662", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14893368", "currentAccountsPayable": "2376704", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4831205", "totalShareholderEquity": "2568455", "capitalLeaseObligations": "1019492", "otherCurrentLiabilities": "3345694", "totalCurrentLiabilities": "8540527", "otherNonCurrentLiabilities": "32950", "totalNonCurrentLiabilities": "4191480", "cashAndShortTermInvestments": "1442901", "commonStockSharesOutstanding": "25277", "intangibleAssetsExcludingGoodwill": "5840080", "cashAndCashEquivalentsAtCarryingValue": "1442901", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14349996", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2997307", "capitalExpenditures": "5033", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4202713", "cashflowFromInvestment": "-68625", "stockBasedCompensation": "4730355", "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": "1018934", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69448786, "cost_of_revenue": 63495507, "gross_profit": 5953279, "research_and_development": 372010, "selling_general_admin": 10625551, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13297466, "depreciation_amortisation": 1018934, "ebitda": -12278532, "interest_expense": 1052535, "interest_income": null, "other_non_operating": null, "pretax_income": -14349996, "tax_provision": 1573611, "effective_tax_rate": null, "net_income": -14447563, "net_income_continuing_ops": -14349996, "net_income_to_common": -14447563, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1442901, "short_term_investments": null, "net_receivables": 931662, "inventory": null, "other_current_assets": null, "total_current_assets": 4514058, "net_ppe": null, "goodwill": 8012331, "intangible_assets": 5840080, "goodwill_and_intangibles": 13852411, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14893368, "total_assets": 19407426, "short_term_debt": 2810382, "accounts_payable": 2376704, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8540527, "long_term_debt": 1475064, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4191480, "total_liabilities": 12732007, "total_debt": 4285446, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26555319, "total_equity": 2568455, "shares_outstanding": 25277, "operating_cash_flow": -2997307, "stock_based_compensation": 4730355, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5033, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68625, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4202713, "free_cash_flow": -2992274, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13297466", "ebitda": "-12278532", "netIncome": "-14447563", "grossProfit": "5953279", "depreciation": "None", "totalRevenue": "69448786", "costOfRevenue": "63495507", "interestIncome": "None", "incomeBeforeTax": "-14349996", "interestExpense": "1052535", "operatingIncome": "-11197142", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1573611", "reportedCurrency": "USD", "netInterestIncome": "-1052535", "nonInterestIncome": "None", "operatingExpenses": "17150421", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "372010", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63495507", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1018934", "sellingGeneralAndAdministrative": "10625551", "netIncomeFromContinuingOperations": "-14349996" }, "balance": { "goodwill": "8012331", "inventory": "None", "commonStock": "2185", "currentDebt": "None", "investments": "None", "totalAssets": "19407426", "longTermDebt": "1475064", "shortTermDebt": "2810382", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5840080", "reportedCurrency": "USD", "retainedEarnings": "-26555319", "totalLiabilities": "12732007", "otherCurrentAssets": "2139495", "totalCurrentAssets": "4514058", "currentLongTermDebt": "2336649", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931662", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14893368", "currentAccountsPayable": "2376704", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4831205", "totalShareholderEquity": "2568455", "capitalLeaseObligations": "1019492", "otherCurrentLiabilities": "3345694", "totalCurrentLiabilities": "8540527", "otherNonCurrentLiabilities": "32950", "totalNonCurrentLiabilities": "4191480", "cashAndShortTermInvestments": "1442901", "commonStockSharesOutstanding": "25277", "intangibleAssetsExcludingGoodwill": "5840080", "cashAndCashEquivalentsAtCarryingValue": "1442901", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14349996", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2997307", "capitalExpenditures": "5033", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4202713", "cashflowFromInvestment": "-68625", "stockBasedCompensation": "4730355", "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": "1018934", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 31759404, "cost_of_revenue": 28918236, "gross_profit": 2841168, "ebit": -7683381, "ebitda": -7610247, "pretax_income": -7823763, "tax_provision": 1467188, "net_income": -7818437, "net_income_to_common": -7818437, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 959604, "total_current_assets": 3270251, "total_assets": 14329045, "short_term_debt": 344966, "long_term_debt": 615127, "total_debt": 960093, "total_liabilities": 4561984, "total_equity": 5909985, "shares_outstanding": 16758, "goodwill_and_intangibles": 10335061 }, "cash_flow": { "operating_cash_flow": -1894411, "capital_expenditure": 1, "free_cash_flow": -1894410, "dividends_paid": 29501, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114335, "ticker_id": 6999, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7683381", "ebitda": "-7610247", "netIncome": "-7818437", "grossProfit": "2841168", "depreciation": "None", "totalRevenue": "31759404", "costOfRevenue": "28918236", "interestIncome": "None", "incomeBeforeTax": "-7823763", "interestExpense": "1157026", "operatingIncome": "-7092363", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1467188", "reportedCurrency": "USD", "netInterestIncome": "-921763", "nonInterestIncome": "None", "operatingExpenses": "9933531", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "216679", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28918236", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73134", "sellingGeneralAndAdministrative": "9500680", "netIncomeFromContinuingOperations": "-14756610" }, "balance": { "goodwill": "5702612", "inventory": "None", "commonStock": "1341", "currentDebt": "None", "investments": "None", "totalAssets": "14329045", "longTermDebt": "615127", "shortTermDebt": "344966", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4632449", "reportedCurrency": "USD", "retainedEarnings": "-12107756", "totalLiabilities": "4561984", "otherCurrentAssets": "1484223", "totalCurrentAssets": "3270251", "currentLongTermDebt": "4400", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "826424", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11058794", "currentAccountsPayable": "1147073", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1323122", "totalShareholderEquity": "5909985", "capitalLeaseObligations": "703595", "otherCurrentLiabilities": "604616", "totalCurrentLiabilities": "2096655", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "2465329", "cashAndShortTermInvestments": "959604", "commonStockSharesOutstanding": "16758", "intangibleAssetsExcludingGoodwill": "4632449", "cashAndCashEquivalentsAtCarryingValue": "959604", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7823763", "profitLoss": "None", "dividendPayout": "29501", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-124243", "operatingCashflow": "-1894411", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2950060", "cashflowFromInvestment": "-141744", "stockBasedCompensation": "5100474", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29501", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73134", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31759404, "cost_of_revenue": 28918236, "gross_profit": 2841168, "research_and_development": 216679, "selling_general_admin": 9500680, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7683381, "depreciation_amortisation": 73134, "ebitda": -7610247, "interest_expense": 1157026, "interest_income": null, "other_non_operating": null, "pretax_income": -7823763, "tax_provision": 1467188, "effective_tax_rate": null, "net_income": -7818437, "net_income_continuing_ops": -14756610, "net_income_to_common": -7818437, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 959604, "short_term_investments": null, "net_receivables": 826424, "inventory": null, "other_current_assets": null, "total_current_assets": 3270251, "net_ppe": null, "goodwill": 5702612, "intangible_assets": 4632449, "goodwill_and_intangibles": 10335061, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11058794, "total_assets": 14329045, "short_term_debt": 344966, "accounts_payable": 1147073, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2096655, "long_term_debt": 615127, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2465329, "total_liabilities": 4561984, "total_debt": 960093, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12107756, "total_equity": 5909985, "shares_outstanding": 16758, "operating_cash_flow": -1894411, "stock_based_compensation": 5100474, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141744, "dividends_paid": 29501, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2950060, "free_cash_flow": -1894410, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7683381", "ebitda": "-7610247", "netIncome": "-7818437", "grossProfit": "2841168", "depreciation": "None", "totalRevenue": "31759404", "costOfRevenue": "28918236", "interestIncome": "None", "incomeBeforeTax": "-7823763", "interestExpense": "1157026", "operatingIncome": "-7092363", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1467188", "reportedCurrency": "USD", "netInterestIncome": "-921763", "nonInterestIncome": "None", "operatingExpenses": "9933531", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "216679", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28918236", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73134", "sellingGeneralAndAdministrative": "9500680", "netIncomeFromContinuingOperations": "-14756610" }, "balance": { "goodwill": "5702612", "inventory": "None", "commonStock": "1341", "currentDebt": "None", "investments": "None", "totalAssets": "14329045", "longTermDebt": "615127", "shortTermDebt": "344966", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4632449", "reportedCurrency": "USD", "retainedEarnings": "-12107756", "totalLiabilities": "4561984", "otherCurrentAssets": "1484223", "totalCurrentAssets": "3270251", "currentLongTermDebt": "4400", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "826424", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11058794", "currentAccountsPayable": "1147073", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1323122", "totalShareholderEquity": "5909985", "capitalLeaseObligations": "703595", "otherCurrentLiabilities": "604616", "totalCurrentLiabilities": "2096655", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "2465329", "cashAndShortTermInvestments": "959604", "commonStockSharesOutstanding": "16758", "intangibleAssetsExcludingGoodwill": "4632449", "cashAndCashEquivalentsAtCarryingValue": "959604", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7823763", "profitLoss": "None", "dividendPayout": "29501", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-124243", "operatingCashflow": "-1894411", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2950060", "cashflowFromInvestment": "-141744", "stockBasedCompensation": "5100474", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29501", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73134", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 26203921, "cost_of_revenue": 42628979, "gross_profit": 4001724, "ebit": -1964558, "ebitda": -1976475, "pretax_income": -2470656, "tax_provision": -150000, "net_income": -2320656, "net_income_to_common": -2320656, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118558, "total_current_assets": 2041029, "total_assets": 3880790, "short_term_debt": 922730, "long_term_debt": 360912, "total_debt": 1283642, "total_liabilities": 6758785, "total_equity": -2877995, "shares_outstanding": 14963, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -1177105, "capital_expenditure": 5, "free_cash_flow": -1177100, "dividends_paid": 229528, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114340, "ticker_id": 6999, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1964558", "ebitda": "-1976475", "netIncome": "-2320656", "grossProfit": "4001724", "depreciation": "None", "totalRevenue": "26203921", "costOfRevenue": "42628979", "interestIncome": "None", "incomeBeforeTax": "-2470656", "interestExpense": "494181", "operatingIncome": "-2005188", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-150000", "reportedCurrency": "USD", "netInterestIncome": "-75620", "nonInterestIncome": "None", "operatingExpenses": "16135995", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "469388", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42628979", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-11917", "sellingGeneralAndAdministrative": "15606663", "netIncomeFromContinuingOperations": "-14335618" }, "balance": { "goodwill": "0", "inventory": "1411364", "commonStock": "600", "currentDebt": "None", "investments": "None", "totalAssets": "3880790", "longTermDebt": "360912", "shortTermDebt": "922730", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4289319", "totalLiabilities": "6758785", "otherCurrentAssets": "1456364", "totalCurrentAssets": "2041029", "currentLongTermDebt": "922730", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "466107", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839761", "currentAccountsPayable": "1523936", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1283642", "totalShareholderEquity": "-2877995", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2197391", "totalCurrentLiabilities": "4644057", "otherNonCurrentLiabilities": "513161", "totalNonCurrentLiabilities": "2114728", "cashAndShortTermInvestments": "118558", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "118558", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2320656", "profitLoss": "None", "dividendPayout": "229528", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "558978", "operatingCashflow": "-1177105", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1067229", "cashflowFromInvestment": "None", "stockBasedCompensation": "230664", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229528", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26203921, "cost_of_revenue": 42628979, "gross_profit": 4001724, "research_and_development": 469388, "selling_general_admin": 15606663, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1964558, "depreciation_amortisation": -11917, "ebitda": -1976475, "interest_expense": 494181, "interest_income": null, "other_non_operating": null, "pretax_income": -2470656, "tax_provision": -150000, "effective_tax_rate": null, "net_income": -2320656, "net_income_continuing_ops": -14335618, "net_income_to_common": -2320656, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118558, "short_term_investments": null, "net_receivables": 466107, "inventory": 1411364, "other_current_assets": null, "total_current_assets": 2041029, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1839761, "total_assets": 3880790, "short_term_debt": 922730, "accounts_payable": 1523936, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4644057, "long_term_debt": 360912, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2114728, "total_liabilities": 6758785, "total_debt": 1283642, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4289319, "total_equity": -2877995, "shares_outstanding": 14963, "operating_cash_flow": -1177105, "stock_based_compensation": 230664, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 229528, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1067229, "free_cash_flow": -1177100, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1964558", "ebitda": "-1976475", "netIncome": "-2320656", "grossProfit": "4001724", "depreciation": "None", "totalRevenue": "26203921", "costOfRevenue": "42628979", "interestIncome": "None", "incomeBeforeTax": "-2470656", "interestExpense": "494181", "operatingIncome": "-2005188", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-150000", "reportedCurrency": "USD", "netInterestIncome": "-75620", "nonInterestIncome": "None", "operatingExpenses": "16135995", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "469388", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42628979", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-11917", "sellingGeneralAndAdministrative": "15606663", "netIncomeFromContinuingOperations": "-14335618" }, "balance": { "goodwill": "0", "inventory": "1411364", "commonStock": "600", "currentDebt": "None", "investments": "None", "totalAssets": "3880790", "longTermDebt": "360912", "shortTermDebt": "922730", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4289319", "totalLiabilities": "6758785", "otherCurrentAssets": "1456364", "totalCurrentAssets": "2041029", "currentLongTermDebt": "922730", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "466107", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839761", "currentAccountsPayable": "1523936", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1283642", "totalShareholderEquity": "-2877995", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2197391", "totalCurrentLiabilities": "4644057", "otherNonCurrentLiabilities": "513161", "totalNonCurrentLiabilities": "2114728", "cashAndShortTermInvestments": "118558", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "118558", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2320656", "profitLoss": "None", "dividendPayout": "229528", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "558978", "operatingCashflow": "-1177105", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1067229", "cashflowFromInvestment": "None", "stockBasedCompensation": "230664", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229528", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 28797531, "cost_of_revenue": 25283775, "gross_profit": 3513756, "ebit": 433802, "ebitda": 370879, "pretax_income": 248198, "tax_provision": 150000, "net_income": 98198, "net_income_to_common": 98198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 534716, "total_current_assets": 2293402, "total_assets": 2855783, "short_term_debt": 713094, "long_term_debt": 348446, "total_debt": 1061540, "total_liabilities": 4169302, "total_equity": -1313519, "shares_outstanding": 14963, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 362849, "capital_expenditure": 0, "free_cash_flow": 362849, "dividends_paid": 610379, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114345, "ticker_id": 6999, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "433802", "ebitda": "370879", "netIncome": "98198", "grossProfit": "3513756", "depreciation": "None", "totalRevenue": "28797531", "costOfRevenue": "25283775", "interestIncome": "None", "incomeBeforeTax": "248198", "interestExpense": "122679", "operatingIncome": "62924", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "150000", "reportedCurrency": "USD", "netInterestIncome": "-122679", "nonInterestIncome": "None", "operatingExpenses": "3450832", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25283775", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-62923", "sellingGeneralAndAdministrative": "3196379", "netIncomeFromContinuingOperations": "98198" }, "balance": { "goodwill": "None", "inventory": "1105082", "commonStock": "300", "currentDebt": "None", "investments": "None", "totalAssets": "2855783", "longTermDebt": "348446", "shortTermDebt": "713094", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1739135", "totalLiabilities": "4169302", "otherCurrentAssets": "800", "totalCurrentAssets": "2293402", "currentLongTermDebt": "713094", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "652804", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "562381", "currentAccountsPayable": "937672", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1061540", "totalShareholderEquity": "-1313519", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8328", "totalCurrentLiabilities": "2716774", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1452528", "cashAndShortTermInvestments": "534716", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "534716", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98198", "profitLoss": "None", "dividendPayout": "610379", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "234434", "operatingCashflow": "362849", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78279", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "610379", "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": 28797531, "cost_of_revenue": 25283775, "gross_profit": 3513756, "research_and_development": null, "selling_general_admin": 3196379, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 433802, "depreciation_amortisation": -62923, "ebitda": 370879, "interest_expense": 122679, "interest_income": null, "other_non_operating": null, "pretax_income": 248198, "tax_provision": 150000, "effective_tax_rate": null, "net_income": 98198, "net_income_continuing_ops": 98198, "net_income_to_common": 98198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 534716, "short_term_investments": null, "net_receivables": 652804, "inventory": 1105082, "other_current_assets": null, "total_current_assets": 2293402, "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": 562381, "total_assets": 2855783, "short_term_debt": 713094, "accounts_payable": 937672, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2716774, "long_term_debt": 348446, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1452528, "total_liabilities": 4169302, "total_debt": 1061540, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1739135, "total_equity": -1313519, "shares_outstanding": 14963, "operating_cash_flow": 362849, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 610379, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78279, "free_cash_flow": 362849, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "433802", "ebitda": "370879", "netIncome": "98198", "grossProfit": "3513756", "depreciation": "None", "totalRevenue": "28797531", "costOfRevenue": "25283775", "interestIncome": "None", "incomeBeforeTax": "248198", "interestExpense": "122679", "operatingIncome": "62924", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "150000", "reportedCurrency": "USD", "netInterestIncome": "-122679", "nonInterestIncome": "None", "operatingExpenses": "3450832", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25283775", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-62923", "sellingGeneralAndAdministrative": "3196379", "netIncomeFromContinuingOperations": "98198" }, "balance": { "goodwill": "None", "inventory": "1105082", "commonStock": "300", "currentDebt": "None", "investments": "None", "totalAssets": "2855783", "longTermDebt": "348446", "shortTermDebt": "713094", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1739135", "totalLiabilities": "4169302", "otherCurrentAssets": "800", "totalCurrentAssets": "2293402", "currentLongTermDebt": "713094", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "652804", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "562381", "currentAccountsPayable": "937672", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1061540", "totalShareholderEquity": "-1313519", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8328", "totalCurrentLiabilities": "2716774", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1452528", "cashAndShortTermInvestments": "534716", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "534716", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98198", "profitLoss": "None", "dividendPayout": "610379", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "234434", "operatingCashflow": "362849", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78279", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "610379", "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" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 24127871, "cost_of_revenue": 21051729, "gross_profit": 3076142, "ebit": 139654, "ebitda": 151654, "pretax_income": 134361, "tax_provision": 5293, "net_income": 134361, "net_income_to_common": 134361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175425, "total_current_assets": 1455794, "total_assets": 1467070, "short_term_debt": 319776, "long_term_debt": 399588, "total_debt": 719364, "total_liabilities": 2694024, "total_equity": -1226954, "shares_outstanding": 14963, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -331280, "capital_expenditure": 0, "free_cash_flow": -331280, "dividends_paid": 559928, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114349, "ticker_id": 6999, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139654", "ebitda": "151654", "netIncome": "134361", "grossProfit": "3076142", "depreciation": "None", "totalRevenue": "24127871", "costOfRevenue": "21051729", "interestIncome": "None", "incomeBeforeTax": "134361", "interestExpense": "5293", "operatingIncome": "127654", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5293", "reportedCurrency": "USD", "netInterestIncome": "-5293", "nonInterestIncome": "None", "operatingExpenses": "2948488", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21051729", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12000", "sellingGeneralAndAdministrative": "2689535", "netIncomeFromContinuingOperations": "134361" }, "balance": { "goodwill": "None", "inventory": "1023245", "commonStock": "300", "currentDebt": "None", "investments": "None", "totalAssets": "1467070", "longTermDebt": "399588", "shortTermDebt": "319776", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1226954", "totalLiabilities": "2694024", "otherCurrentAssets": "2294", "totalCurrentAssets": "1455794", "currentLongTermDebt": "319776", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254830", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11276", "currentAccountsPayable": "296083", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "719364", "totalShareholderEquity": "-1226954", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "755332", "totalCurrentLiabilities": "1371191", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1322833", "cashAndShortTermInvestments": "175425", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "175425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134361", "profitLoss": "None", "dividendPayout": "559928", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11397", "operatingCashflow": "-331280", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "225353", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "559928", "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": 24127871, "cost_of_revenue": 21051729, "gross_profit": 3076142, "research_and_development": null, "selling_general_admin": 2689535, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139654, "depreciation_amortisation": 12000, "ebitda": 151654, "interest_expense": 5293, "interest_income": null, "other_non_operating": null, "pretax_income": 134361, "tax_provision": 5293, "effective_tax_rate": null, "net_income": 134361, "net_income_continuing_ops": 134361, "net_income_to_common": 134361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175425, "short_term_investments": null, "net_receivables": 254830, "inventory": 1023245, "other_current_assets": null, "total_current_assets": 1455794, "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": 11276, "total_assets": 1467070, "short_term_debt": 319776, "accounts_payable": 296083, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1371191, "long_term_debt": 399588, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1322833, "total_liabilities": 2694024, "total_debt": 719364, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1226954, "total_equity": -1226954, "shares_outstanding": 14963, "operating_cash_flow": -331280, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 559928, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 225353, "free_cash_flow": -331280, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "139654", "ebitda": "151654", "netIncome": "134361", "grossProfit": "3076142", "depreciation": "None", "totalRevenue": "24127871", "costOfRevenue": "21051729", "interestIncome": "None", "incomeBeforeTax": "134361", "interestExpense": "5293", "operatingIncome": "127654", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5293", "reportedCurrency": "USD", "netInterestIncome": "-5293", "nonInterestIncome": "None", "operatingExpenses": "2948488", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21051729", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12000", "sellingGeneralAndAdministrative": "2689535", "netIncomeFromContinuingOperations": "134361" }, "balance": { "goodwill": "None", "inventory": "1023245", "commonStock": "300", "currentDebt": "None", "investments": "None", "totalAssets": "1467070", "longTermDebt": "399588", "shortTermDebt": "319776", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1226954", "totalLiabilities": "2694024", "otherCurrentAssets": "2294", "totalCurrentAssets": "1455794", "currentLongTermDebt": "319776", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254830", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11276", "currentAccountsPayable": "296083", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "719364", "totalShareholderEquity": "-1226954", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "755332", "totalCurrentLiabilities": "1371191", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1322833", "cashAndShortTermInvestments": "175425", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "175425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134361", "profitLoss": "None", "dividendPayout": "559928", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11397", "operatingCashflow": "-331280", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "225353", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "559928", "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" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 51522615, "cost_of_revenue": 46716485, "gross_profit": 4806130, "ebit": 171000, "ebitda": 342860, "pretax_income": 335576, "tax_provision": -171860, "net_income": 335576, "net_income_to_common": 335576, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1304597, "total_current_assets": 1444853, "total_assets": 1471680, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2273067, "total_equity": -801387, "shares_outstanding": 14963, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1159669, "capital_expenditure": 0, "free_cash_flow": 1159669, "dividends_paid": 13704, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114350, "ticker_id": 6999, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171000", "ebitda": "342860", "netIncome": "335576", "grossProfit": "4806130", "depreciation": "None", "totalRevenue": "51522615", "costOfRevenue": "46716485", "interestIncome": "None", "incomeBeforeTax": "335576", "interestExpense": "7279", "operatingIncome": "342860", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-171860", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4463275", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46716485", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171860", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1471680", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-801387", "totalLiabilities": "2273067", "otherCurrentAssets": "3600", "totalCurrentAssets": "1444853", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136656", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26827", "currentAccountsPayable": "599085", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-801387", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "821665", "totalCurrentLiabilities": "1420750", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "852317", "cashAndShortTermInvestments": "1304597", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1304597", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335576", "profitLoss": "None", "dividendPayout": "13704", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1159669", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144583", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13704", "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": 51522615, "cost_of_revenue": 46716485, "gross_profit": 4806130, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171000, "depreciation_amortisation": 171860, "ebitda": 342860, "interest_expense": 7279, "interest_income": null, "other_non_operating": null, "pretax_income": 335576, "tax_provision": -171860, "effective_tax_rate": null, "net_income": 335576, "net_income_continuing_ops": null, "net_income_to_common": 335576, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1304597, "short_term_investments": null, "net_receivables": 136656, "inventory": null, "other_current_assets": null, "total_current_assets": 1444853, "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": 26827, "total_assets": 1471680, "short_term_debt": null, "accounts_payable": 599085, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1420750, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 852317, "total_liabilities": 2273067, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -801387, "total_equity": -801387, "shares_outstanding": 14963, "operating_cash_flow": 1159669, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 13704, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 144583, "free_cash_flow": 1159669, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171000", "ebitda": "342860", "netIncome": "335576", "grossProfit": "4806130", "depreciation": "None", "totalRevenue": "51522615", "costOfRevenue": "46716485", "interestIncome": "None", "incomeBeforeTax": "335576", "interestExpense": "7279", "operatingIncome": "342860", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-171860", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4463275", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46716485", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171860", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1471680", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-801387", "totalLiabilities": "2273067", "otherCurrentAssets": "3600", "totalCurrentAssets": "1444853", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136656", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26827", "currentAccountsPayable": "599085", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-801387", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "821665", "totalCurrentLiabilities": "1420750", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "852317", "cashAndShortTermInvestments": "1304597", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1304597", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335576", "profitLoss": "None", "dividendPayout": "13704", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1159669", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144583", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13704", "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": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 7563051, "cost_of_revenue": 5692739, "gross_profit": 1870312, "ebit": -8216878, "ebitda": -1305108, "pretax_income": -7630063, "tax_provision": null, "net_income": -7714491, "net_income_to_common": -7714491, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3086770, "total_current_assets": 6113354, "total_assets": 13443517, "short_term_debt": 635238, "long_term_debt": null, "total_debt": 635238, "total_liabilities": 13291769, "total_equity": -4089358, "shares_outstanding": 20963, "goodwill_and_intangibles": 6256239 }, "cash_flow": { "operating_cash_flow": -1296312, "capital_expenditure": 0, "free_cash_flow": -1296312, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114324, "ticker_id": 6999, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1305108", "netIncome": "-7714491", "grossProfit": "1870312", "depreciation": "None", "totalRevenue": "7563051", "costOfRevenue": "5692739", "interestIncome": "None", "incomeBeforeTax": "-7630063", "interestExpense": "336307", "operatingIncome": "-8216878", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10087190", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5692739", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1434841", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1831197", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13443517", "longTermDebt": "None", "shortTermDebt": "635238", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4425042", "reportedCurrency": "None", "retainedEarnings": "-57099883", "totalLiabilities": "13291769", "otherCurrentAssets": "1774132", "totalCurrentAssets": "6113354", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1252452", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7330163", "currentAccountsPayable": "2895861", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1149626", "totalShareholderEquity": "-4089358", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2043507", "totalCurrentLiabilities": "5574606", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7717163", "cashAndShortTermInvestments": "3086770", "commonStockSharesOutstanding": "20963", "intangibleAssetsExcludingGoodwill": "4425042", "cashAndCashEquivalentsAtCarryingValue": "3086770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7630063", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1296312", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234778", "cashflowFromInvestment": "None", "stockBasedCompensation": "236127", "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": "242432", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7563051, "cost_of_revenue": 5692739, "gross_profit": 1870312, "research_and_development": null, "selling_general_admin": 1434841, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8216878, "depreciation_amortisation": null, "ebitda": -1305108, "interest_expense": 336307, "interest_income": null, "other_non_operating": null, "pretax_income": -7630063, "tax_provision": null, "effective_tax_rate": null, "net_income": -7714491, "net_income_continuing_ops": null, "net_income_to_common": -7714491, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3086770, "short_term_investments": null, "net_receivables": 1252452, "inventory": null, "other_current_assets": null, "total_current_assets": 6113354, "net_ppe": null, "goodwill": 1831197, "intangible_assets": 4425042, "goodwill_and_intangibles": 6256239, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7330163, "total_assets": 13443517, "short_term_debt": 635238, "accounts_payable": 2895861, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5574606, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7717163, "total_liabilities": 13291769, "total_debt": 635238, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57099883, "total_equity": -4089358, "shares_outstanding": 20963, "operating_cash_flow": -1296312, "stock_based_compensation": 236127, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -234778, "free_cash_flow": -1296312, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1305108", "netIncome": "-7714491", "grossProfit": "1870312", "depreciation": "None", "totalRevenue": "7563051", "costOfRevenue": "5692739", "interestIncome": "None", "incomeBeforeTax": "-7630063", "interestExpense": "336307", "operatingIncome": "-8216878", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10087190", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5692739", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1434841", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1831197", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13443517", "longTermDebt": "None", "shortTermDebt": "635238", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4425042", "reportedCurrency": "None", "retainedEarnings": "-57099883", "totalLiabilities": "13291769", "otherCurrentAssets": "1774132", "totalCurrentAssets": "6113354", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1252452", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7330163", "currentAccountsPayable": "2895861", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1149626", "totalShareholderEquity": "-4089358", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2043507", "totalCurrentLiabilities": "5574606", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7717163", "cashAndShortTermInvestments": "3086770", "commonStockSharesOutstanding": "20963", "intangibleAssetsExcludingGoodwill": "4425042", "cashAndCashEquivalentsAtCarryingValue": "3086770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7630063", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1296312", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234778", "cashflowFromInvestment": "None", "stockBasedCompensation": "236127", "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": "242432", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 20216143, "cost_of_revenue": 18507962, "gross_profit": 1708181, "ebit": -5390345, "ebitda": -5081132, "pretax_income": -5544578, "tax_provision": -11226, "net_income": -5533352, "net_income_to_common": -5533352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6389164, "total_current_assets": 7223218, "total_assets": 21690193, "short_term_debt": 663488, "long_term_debt": 9321562, "total_debt": 9985050, "total_liabilities": 15976000, "total_equity": 1557514, "shares_outstanding": 101683, "goodwill_and_intangibles": 13269244 }, "cash_flow": { "operating_cash_flow": -1349523, "capital_expenditure": 0, "free_cash_flow": -1349523, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114326, "ticker_id": 6999, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5390345", "ebitda": "-5081132", "netIncome": "-5533352", "grossProfit": "1708181", "depreciation": "None", "totalRevenue": "20216143", "costOfRevenue": "18507962", "interestIncome": "None", "incomeBeforeTax": "-5544578", "interestExpense": "154233", "operatingIncome": "-4988857", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-11226", "reportedCurrency": "USD", "netInterestIncome": "-154233", "nonInterestIncome": "None", "operatingExpenses": "6697038", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18507962", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309213", "sellingGeneralAndAdministrative": "6371939", "netIncomeFromContinuingOperations": "-5544578" }, "balance": { "goodwill": "8012331", "inventory": "None", "commonStock": "122", "currentDebt": "None", "investments": "None", "totalAssets": "21690193", "longTermDebt": "9321562", "shortTermDebt": "663488", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5256913", "reportedCurrency": "USD", "retainedEarnings": "-49385392", "totalLiabilities": "15976000", "otherCurrentAssets": "34669", "totalCurrentAssets": "7223218", "currentLongTermDebt": "148757", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "799385", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14466975", "currentAccountsPayable": "2006747", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11236324", "totalShareholderEquity": "1557514", "capitalLeaseObligations": "1140368", "otherCurrentLiabilities": "3236933", "totalCurrentLiabilities": "5979653", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "9996348", "cashAndShortTermInvestments": "6389164", "commonStockSharesOutstanding": "101683", "intangibleAssetsExcludingGoodwill": "5256913", "cashAndCashEquivalentsAtCarryingValue": "6389164", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5544578", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1349523", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "723825", "cashflowFromInvestment": "None", "stockBasedCompensation": "2321704", "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": "309213", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20216143, "cost_of_revenue": 18507962, "gross_profit": 1708181, "research_and_development": null, "selling_general_admin": 6371939, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5390345, "depreciation_amortisation": 309213, "ebitda": -5081132, "interest_expense": 154233, "interest_income": null, "other_non_operating": null, "pretax_income": -5544578, "tax_provision": -11226, "effective_tax_rate": null, "net_income": -5533352, "net_income_continuing_ops": -5544578, "net_income_to_common": -5533352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6389164, "short_term_investments": null, "net_receivables": 799385, "inventory": null, "other_current_assets": null, "total_current_assets": 7223218, "net_ppe": null, "goodwill": 8012331, "intangible_assets": 5256913, "goodwill_and_intangibles": 13269244, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14466975, "total_assets": 21690193, "short_term_debt": 663488, "accounts_payable": 2006747, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5979653, "long_term_debt": 9321562, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9996348, "total_liabilities": 15976000, "total_debt": 9985050, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49385392, "total_equity": 1557514, "shares_outstanding": 101683, "operating_cash_flow": -1349523, "stock_based_compensation": 2321704, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 723825, "free_cash_flow": -1349523, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5390345", "ebitda": "-5081132", "netIncome": "-5533352", "grossProfit": "1708181", "depreciation": "None", "totalRevenue": "20216143", "costOfRevenue": "18507962", "interestIncome": "None", "incomeBeforeTax": "-5544578", "interestExpense": "154233", "operatingIncome": "-4988857", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-11226", "reportedCurrency": "USD", "netInterestIncome": "-154233", "nonInterestIncome": "None", "operatingExpenses": "6697038", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18507962", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309213", "sellingGeneralAndAdministrative": "6371939", "netIncomeFromContinuingOperations": "-5544578" }, "balance": { "goodwill": "8012331", "inventory": "None", "commonStock": "122", "currentDebt": "None", "investments": "None", "totalAssets": "21690193", "longTermDebt": "9321562", "shortTermDebt": "663488", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5256913", "reportedCurrency": "USD", "retainedEarnings": "-49385392", "totalLiabilities": "15976000", "otherCurrentAssets": "34669", "totalCurrentAssets": "7223218", "currentLongTermDebt": "148757", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "799385", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14466975", "currentAccountsPayable": "2006747", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11236324", "totalShareholderEquity": "1557514", "capitalLeaseObligations": "1140368", "otherCurrentLiabilities": "3236933", "totalCurrentLiabilities": "5979653", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "9996348", "cashAndShortTermInvestments": "6389164", "commonStockSharesOutstanding": "101683", "intangibleAssetsExcludingGoodwill": "5256913", "cashAndCashEquivalentsAtCarryingValue": "6389164", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5544578", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1349523", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "723825", "cashflowFromInvestment": "None", "stockBasedCompensation": "2321704", "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": "309213", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 23214218, "cost_of_revenue": 21361990, "gross_profit": 1852228, "ebit": 78645911, "ebitda": 78992339, "pretax_income": 78463104, "tax_provision": null, "net_income": 78419858, "net_income_to_common": 78419858, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5095257, "total_current_assets": 8342901, "total_assets": 22907617, "short_term_debt": 558994, "long_term_debt": 8697337, "total_debt": 9256331, "total_liabilities": 15311818, "total_equity": 3427895, "shares_outstanding": 513589, "goodwill_and_intangibles": 13436146 }, "cash_flow": { "operating_cash_flow": -1389995, "capital_expenditure": 0, "free_cash_flow": -1389995, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114327, "ticker_id": 6999, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78645911", "ebitda": "78992339", "netIncome": "78419858", "grossProfit": "1852228", "depreciation": "None", "totalRevenue": "23214218", "costOfRevenue": "21361990", "interestIncome": "None", "incomeBeforeTax": "78463104", "interestExpense": "182807", "operatingIncome": "-2462580", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-182807", "nonInterestIncome": "None", "operatingExpenses": "4314808", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "160335", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21361990", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346428", "sellingGeneralAndAdministrative": "3520544", "netIncomeFromContinuingOperations": "78463104" }, "balance": { "goodwill": "8012331", "inventory": "None", "commonStock": "73", "currentDebt": "None", "investments": "None", "totalAssets": "22907617", "longTermDebt": "8697337", "shortTermDebt": "558994", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5423815", "reportedCurrency": "USD", "retainedEarnings": "-43852040", "totalLiabilities": "15311818", "otherCurrentAssets": "2039596", "totalCurrentAssets": "8342901", "currentLongTermDebt": "151089", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1208048", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14564716", "currentAccountsPayable": "2451504", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9968018", "totalShareholderEquity": "3427895", "capitalLeaseObligations": "1119592", "otherCurrentLiabilities": "789421", "totalCurrentLiabilities": "3934040", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "11377778", "cashAndShortTermInvestments": "5095257", "commonStockSharesOutstanding": "513589", "intangibleAssetsExcludingGoodwill": "5423815", "cashAndCashEquivalentsAtCarryingValue": "5095257", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78463104", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1389995", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3531709", "cashflowFromInvestment": "None", "stockBasedCompensation": "507457", "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": "346428", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23214218, "cost_of_revenue": 21361990, "gross_profit": 1852228, "research_and_development": 160335, "selling_general_admin": 3520544, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78645911, "depreciation_amortisation": 346428, "ebitda": 78992339, "interest_expense": 182807, "interest_income": null, "other_non_operating": null, "pretax_income": 78463104, "tax_provision": null, "effective_tax_rate": null, "net_income": 78419858, "net_income_continuing_ops": 78463104, "net_income_to_common": 78419858, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5095257, "short_term_investments": null, "net_receivables": 1208048, "inventory": null, "other_current_assets": null, "total_current_assets": 8342901, "net_ppe": null, "goodwill": 8012331, "intangible_assets": 5423815, "goodwill_and_intangibles": 13436146, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14564716, "total_assets": 22907617, "short_term_debt": 558994, "accounts_payable": 2451504, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3934040, "long_term_debt": 8697337, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11377778, "total_liabilities": 15311818, "total_debt": 9256331, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43852040, "total_equity": 3427895, "shares_outstanding": 513589, "operating_cash_flow": -1389995, "stock_based_compensation": 507457, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3531709, "free_cash_flow": -1389995, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78645911", "ebitda": "78992339", "netIncome": "78419858", "grossProfit": "1852228", "depreciation": "None", "totalRevenue": "23214218", "costOfRevenue": "21361990", "interestIncome": "None", "incomeBeforeTax": "78463104", "interestExpense": "182807", "operatingIncome": "-2462580", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-182807", "nonInterestIncome": "None", "operatingExpenses": "4314808", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "160335", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21361990", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346428", "sellingGeneralAndAdministrative": "3520544", "netIncomeFromContinuingOperations": "78463104" }, "balance": { "goodwill": "8012331", "inventory": "None", "commonStock": "73", "currentDebt": "None", "investments": "None", "totalAssets": "22907617", "longTermDebt": "8697337", "shortTermDebt": "558994", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5423815", "reportedCurrency": "USD", "retainedEarnings": "-43852040", "totalLiabilities": "15311818", "otherCurrentAssets": "2039596", "totalCurrentAssets": "8342901", "currentLongTermDebt": "151089", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1208048", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14564716", "currentAccountsPayable": "2451504", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9968018", "totalShareholderEquity": "3427895", "capitalLeaseObligations": "1119592", "otherCurrentLiabilities": "789421", "totalCurrentLiabilities": "3934040", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "11377778", "cashAndShortTermInvestments": "5095257", "commonStockSharesOutstanding": "513589", "intangibleAssetsExcludingGoodwill": "5423815", "cashAndCashEquivalentsAtCarryingValue": "5095257", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78463104", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1389995", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3531709", "cashflowFromInvestment": "None", "stockBasedCompensation": "507457", "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": "346428", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 17514394, "cost_of_revenue": 15976726, "gross_profit": 1537668, "ebit": -95611384, "ebitda": -95232824, "pretax_income": -95698885, "tax_provision": 979578, "net_income": -95716579, "net_income_to_common": -95716579, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2853535, "total_current_assets": 6131710, "total_assets": 21042854, "short_term_debt": 16045276, "long_term_debt": 1437625, "total_debt": 17482901, "total_liabilities": 104419898, "total_equity": -87501702, "shares_outstanding": 20448, "goodwill_and_intangibles": 13623328 }, "cash_flow": { "operating_cash_flow": -3493029, "capital_expenditure": 0, "free_cash_flow": -3493029, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114328, "ticker_id": 6999, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-95611384", "ebitda": "-95232824", "netIncome": "-95716579", "grossProfit": "1537668", "depreciation": "None", "totalRevenue": "17514394", "costOfRevenue": "15976726", "interestIncome": "None", "incomeBeforeTax": "-95698885", "interestExpense": "87501", "operatingIncome": "-4667857", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "979578", "reportedCurrency": "USD", "netInterestIncome": "-87501", "nonInterestIncome": "None", "operatingExpenses": "6205525", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117444", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15976726", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378560", "sellingGeneralAndAdministrative": "5412330", "netIncomeFromContinuingOperations": "-95698885" }, "balance": { "goodwill": "8012331", "inventory": "None", "commonStock": "3742", "currentDebt": "None", "investments": "None", "totalAssets": "21042854", "longTermDebt": "1437625", "shortTermDebt": "16045276", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5610997", "reportedCurrency": "USD", "retainedEarnings": "-122271898", "totalLiabilities": "104419898", "otherCurrentAssets": "2093923", "totalCurrentAssets": "6131710", "currentLongTermDebt": "15588375", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1184252", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14911144", "currentAccountsPayable": "1767247", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18294296", "totalShareholderEquity": "-87501702", "capitalLeaseObligations": "1268296", "otherCurrentLiabilities": "82090697", "totalCurrentLiabilities": "100102116", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "4317782", "cashAndShortTermInvestments": "2853535", "commonStockSharesOutstanding": "20448", "intangibleAssetsExcludingGoodwill": "5610997", "cashAndCashEquivalentsAtCarryingValue": "2853535", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95698885", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3493029", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4831768", "cashflowFromInvestment": "-88539", "stockBasedCompensation": "1914851", "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": "378560", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17514394, "cost_of_revenue": 15976726, "gross_profit": 1537668, "research_and_development": 117444, "selling_general_admin": 5412330, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -95611384, "depreciation_amortisation": 378560, "ebitda": -95232824, "interest_expense": 87501, "interest_income": null, "other_non_operating": null, "pretax_income": -95698885, "tax_provision": 979578, "effective_tax_rate": null, "net_income": -95716579, "net_income_continuing_ops": -95698885, "net_income_to_common": -95716579, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2853535, "short_term_investments": null, "net_receivables": 1184252, "inventory": null, "other_current_assets": null, "total_current_assets": 6131710, "net_ppe": null, "goodwill": 8012331, "intangible_assets": 5610997, "goodwill_and_intangibles": 13623328, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14911144, "total_assets": 21042854, "short_term_debt": 16045276, "accounts_payable": 1767247, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100102116, "long_term_debt": 1437625, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4317782, "total_liabilities": 104419898, "total_debt": 17482901, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122271898, "total_equity": -87501702, "shares_outstanding": 20448, "operating_cash_flow": -3493029, "stock_based_compensation": 1914851, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88539, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4831768, "free_cash_flow": -3493029, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-95611384", "ebitda": "-95232824", "netIncome": "-95716579", "grossProfit": "1537668", "depreciation": "None", "totalRevenue": "17514394", "costOfRevenue": "15976726", "interestIncome": "None", "incomeBeforeTax": "-95698885", "interestExpense": "87501", "operatingIncome": "-4667857", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "979578", "reportedCurrency": "USD", "netInterestIncome": "-87501", "nonInterestIncome": "None", "operatingExpenses": "6205525", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117444", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15976726", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378560", "sellingGeneralAndAdministrative": "5412330", "netIncomeFromContinuingOperations": "-95698885" }, "balance": { "goodwill": "8012331", "inventory": "None", "commonStock": "3742", "currentDebt": "None", "investments": "None", "totalAssets": "21042854", "longTermDebt": "1437625", "shortTermDebt": "16045276", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5610997", "reportedCurrency": "USD", "retainedEarnings": "-122271898", "totalLiabilities": "104419898", "otherCurrentAssets": "2093923", "totalCurrentAssets": "6131710", "currentLongTermDebt": "15588375", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1184252", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14911144", "currentAccountsPayable": "1767247", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18294296", "totalShareholderEquity": "-87501702", "capitalLeaseObligations": "1268296", "otherCurrentLiabilities": "82090697", "totalCurrentLiabilities": "100102116", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "4317782", "cashAndShortTermInvestments": "2853535", "commonStockSharesOutstanding": "20448", "intangibleAssetsExcludingGoodwill": "5610997", "cashAndCashEquivalentsAtCarryingValue": "2853535", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95698885", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3493029", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4831768", "cashflowFromInvestment": "-88539", "stockBasedCompensation": "1914851", "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": "378560", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 17715431, "cost_of_revenue": 16146366, "gross_profit": 1569065, "ebit": -2237766, "ebitda": null, "pretax_income": -5026157, "tax_provision": null, "net_income": -5076527, "net_income_to_common": -5076527, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1442901, "total_current_assets": 4514058, "total_assets": 19407426, "short_term_debt": null, "long_term_debt": 1475064, "total_debt": 1475064, "total_liabilities": 12732007, "total_equity": 2568455, "shares_outstanding": 2730, "goodwill_and_intangibles": 13852411 }, "cash_flow": { "operating_cash_flow": -1064371, "capital_expenditure": 0, "free_cash_flow": -1064371, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114329, "ticker_id": 6999, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-5076527", "grossProfit": "1569065", "depreciation": "None", "totalRevenue": "17715431", "costOfRevenue": "16146366", "interestIncome": "None", "incomeBeforeTax": "-5026157", "interestExpense": "399821", "operatingIncome": "-2237766", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-399821", "nonInterestIncome": "None", "operatingExpenses": "19953197", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16146366", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3513764", "netIncomeFromContinuingOperations": "-5026157" }, "balance": { "goodwill": "8012331", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "19407426", "longTermDebt": "1475064", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5840080", "reportedCurrency": "USD", "retainedEarnings": "-26555319", "totalLiabilities": "12732007", "otherCurrentAssets": "1788", "totalCurrentAssets": "4514058", "currentLongTermDebt": "2336649", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931662", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14893368", "currentAccountsPayable": "2376704", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2568455", "capitalLeaseObligations": "1019492", "otherCurrentLiabilities": "1607544", "totalCurrentLiabilities": "8540527", "otherNonCurrentLiabilities": "32950", "totalNonCurrentLiabilities": "4191480", "cashAndShortTermInvestments": "1442901", "commonStockSharesOutstanding": "2730", "intangibleAssetsExcludingGoodwill": "5840080", "cashAndCashEquivalentsAtCarryingValue": "1442901", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5076527", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1064371", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "773762", "cashflowFromInvestment": "None", "stockBasedCompensation": "675534", "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": "293068", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17715431, "cost_of_revenue": 16146366, "gross_profit": 1569065, "research_and_development": null, "selling_general_admin": 3513764, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2237766, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 399821, "interest_income": null, "other_non_operating": null, "pretax_income": -5026157, "tax_provision": null, "effective_tax_rate": null, "net_income": -5076527, "net_income_continuing_ops": -5026157, "net_income_to_common": -5076527, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1442901, "short_term_investments": null, "net_receivables": 931662, "inventory": null, "other_current_assets": null, "total_current_assets": 4514058, "net_ppe": null, "goodwill": 8012331, "intangible_assets": 5840080, "goodwill_and_intangibles": 13852411, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14893368, "total_assets": 19407426, "short_term_debt": null, "accounts_payable": 2376704, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8540527, "long_term_debt": 1475064, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4191480, "total_liabilities": 12732007, "total_debt": 1475064, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26555319, "total_equity": 2568455, "shares_outstanding": 2730, "operating_cash_flow": -1064371, "stock_based_compensation": 675534, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 773762, "free_cash_flow": -1064371, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-5076527", "grossProfit": "1569065", "depreciation": "None", "totalRevenue": "17715431", "costOfRevenue": "16146366", "interestIncome": "None", "incomeBeforeTax": "-5026157", "interestExpense": "399821", "operatingIncome": "-2237766", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-399821", "nonInterestIncome": "None", "operatingExpenses": "19953197", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16146366", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3513764", "netIncomeFromContinuingOperations": "-5026157" }, "balance": { "goodwill": "8012331", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "19407426", "longTermDebt": "1475064", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5840080", "reportedCurrency": "USD", "retainedEarnings": "-26555319", "totalLiabilities": "12732007", "otherCurrentAssets": "1788", "totalCurrentAssets": "4514058", "currentLongTermDebt": "2336649", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931662", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14893368", "currentAccountsPayable": "2376704", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2568455", "capitalLeaseObligations": "1019492", "otherCurrentLiabilities": "1607544", "totalCurrentLiabilities": "8540527", "otherNonCurrentLiabilities": "32950", "totalNonCurrentLiabilities": "4191480", "cashAndShortTermInvestments": "1442901", "commonStockSharesOutstanding": "2730", "intangibleAssetsExcludingGoodwill": "5840080", "cashAndCashEquivalentsAtCarryingValue": "1442901", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5076527", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1064371", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "773762", "cashflowFromInvestment": "None", "stockBasedCompensation": "675534", "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": "293068", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 19593036, "cost_of_revenue": 17957130, "gross_profit": 1635906, "ebit": -2158876, "ebitda": -1873353, "pretax_income": -3372206, "tax_provision": null, "net_income": -2452168, "net_income_to_common": -2452168, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1811608, "total_current_assets": 4778335, "total_assets": 19686997, "short_term_debt": 2697998, "long_term_debt": 643734, "total_debt": 3341732, "total_liabilities": 9296564, "total_equity": 4956354, "shares_outstanding": 20448, "goodwill_and_intangibles": 13775311 }, "cash_flow": { "operating_cash_flow": -591567, "capital_expenditure": 5037, "free_cash_flow": -586530, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114331, "ticker_id": 6999, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2158876", "ebitda": "-1873353", "netIncome": "-2452168", "grossProfit": "1635906", "depreciation": "None", "totalRevenue": "19593036", "costOfRevenue": "17957130", "interestIncome": "None", "incomeBeforeTax": "-3372206", "interestExpense": "233751", "operatingIncome": "-1747790", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-233751", "nonInterestIncome": "None", "operatingExpenses": "3383696", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "103167", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17957130", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285523", "sellingGeneralAndAdministrative": "2747616", "netIncomeFromContinuingOperations": "-2392628" }, "balance": { "goodwill": "8102089", "inventory": "None", "commonStock": "1856", "currentDebt": "None", "investments": "None", "totalAssets": "19686997", "longTermDebt": "643734", "shortTermDebt": "2697998", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5673222", "reportedCurrency": "USD", "retainedEarnings": "-21478792", "totalLiabilities": "9296564", "otherCurrentAssets": "2149336", "totalCurrentAssets": "4778335", "currentLongTermDebt": "2171389", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "817391", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14908662", "currentAccountsPayable": "2093563", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3923354", "totalShareholderEquity": "4956354", "capitalLeaseObligations": "1108231", "otherCurrentLiabilities": "1455115", "totalCurrentLiabilities": "6246676", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "3049888", "cashAndShortTermInvestments": "1811608", "commonStockSharesOutstanding": "20448", "intangibleAssetsExcludingGoodwill": "5673222", "cashAndCashEquivalentsAtCarryingValue": "1811608", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2392628", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-591567", "capitalExpenditures": "5037", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1284885", "cashflowFromInvestment": "-51804", "stockBasedCompensation": "389711", "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": "285523", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19593036, "cost_of_revenue": 17957130, "gross_profit": 1635906, "research_and_development": 103167, "selling_general_admin": 2747616, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2158876, "depreciation_amortisation": 285523, "ebitda": -1873353, "interest_expense": 233751, "interest_income": null, "other_non_operating": null, "pretax_income": -3372206, "tax_provision": null, "effective_tax_rate": null, "net_income": -2452168, "net_income_continuing_ops": -2392628, "net_income_to_common": -2452168, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1811608, "short_term_investments": null, "net_receivables": 817391, "inventory": null, "other_current_assets": null, "total_current_assets": 4778335, "net_ppe": null, "goodwill": 8102089, "intangible_assets": 5673222, "goodwill_and_intangibles": 13775311, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14908662, "total_assets": 19686997, "short_term_debt": 2697998, "accounts_payable": 2093563, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6246676, "long_term_debt": 643734, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3049888, "total_liabilities": 9296564, "total_debt": 3341732, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21478792, "total_equity": 4956354, "shares_outstanding": 20448, "operating_cash_flow": -591567, "stock_based_compensation": 389711, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5037, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51804, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1284885, "free_cash_flow": -586530, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2158876", "ebitda": "-1873353", "netIncome": "-2452168", "grossProfit": "1635906", "depreciation": "None", "totalRevenue": "19593036", "costOfRevenue": "17957130", "interestIncome": "None", "incomeBeforeTax": "-3372206", "interestExpense": "233751", "operatingIncome": "-1747790", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-233751", "nonInterestIncome": "None", "operatingExpenses": "3383696", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "103167", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17957130", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285523", "sellingGeneralAndAdministrative": "2747616", "netIncomeFromContinuingOperations": "-2392628" }, "balance": { "goodwill": "8102089", "inventory": "None", "commonStock": "1856", "currentDebt": "None", "investments": "None", "totalAssets": "19686997", "longTermDebt": "643734", "shortTermDebt": "2697998", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5673222", "reportedCurrency": "USD", "retainedEarnings": "-21478792", "totalLiabilities": "9296564", "otherCurrentAssets": "2149336", "totalCurrentAssets": "4778335", "currentLongTermDebt": "2171389", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "817391", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14908662", "currentAccountsPayable": "2093563", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3923354", "totalShareholderEquity": "4956354", "capitalLeaseObligations": "1108231", "otherCurrentLiabilities": "1455115", "totalCurrentLiabilities": "6246676", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "3049888", "cashAndShortTermInvestments": "1811608", "commonStockSharesOutstanding": "20448", "intangibleAssetsExcludingGoodwill": "5673222", "cashAndCashEquivalentsAtCarryingValue": "1811608", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2392628", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-591567", "capitalExpenditures": "5037", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1284885", "cashflowFromInvestment": "-51804", "stockBasedCompensation": "389711", "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": "285523", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 19051420, "cost_of_revenue": 17465109, "gross_profit": 1586311, "ebit": -1923525, "ebitda": -1756433, "pretax_income": -2266233, "tax_provision": 53839, "net_income": -2320072, "net_income_to_common": -2320072, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1551135, "total_current_assets": 4216327, "total_assets": 18727366, "short_term_debt": 2716410, "long_term_debt": 645294, "total_debt": 3361704, "total_liabilities": 8662871, "total_equity": 4689956, "shares_outstanding": 18579, "goodwill_and_intangibles": 13358823 }, "cash_flow": { "operating_cash_flow": -803064, "capital_expenditure": 4, "free_cash_flow": -803060, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114332, "ticker_id": 6999, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1923525", "ebitda": "-1756433", "netIncome": "-2320072", "grossProfit": "1586311", "depreciation": "None", "totalRevenue": "19051420", "costOfRevenue": "17465109", "interestIncome": "None", "incomeBeforeTax": "-2266233", "interestExpense": "342708", "operatingIncome": "-1840425", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "53839", "reportedCurrency": "USD", "netInterestIncome": "-342708", "nonInterestIncome": "None", "operatingExpenses": "3426736", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92305", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17465109", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167092", "sellingGeneralAndAdministrative": "648650", "netIncomeFromContinuingOperations": "-2266233" }, "balance": { "goodwill": "7514169", "inventory": "-1767107", "commonStock": "1513", "currentDebt": "None", "investments": "None", "totalAssets": "18727366", "longTermDebt": "645294", "shortTermDebt": "2716410", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5844654", "reportedCurrency": "USD", "retainedEarnings": "-19026624", "totalLiabilities": "8662871", "otherCurrentAssets": "1767107", "totalCurrentAssets": "4216327", "currentLongTermDebt": "1798166", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "898085", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14511039", "currentAccountsPayable": "1842326", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4031736", "totalShareholderEquity": "4689956", "capitalLeaseObligations": "1129154", "otherCurrentLiabilities": "897986", "totalCurrentLiabilities": "5577488", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "3085383", "cashAndShortTermInvestments": "1551135", "commonStockSharesOutstanding": "18579", "intangibleAssetsExcludingGoodwill": "5844654", "cashAndCashEquivalentsAtCarryingValue": "1551135", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2266233", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-803064", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1464662", "cashflowFromInvestment": "-26894", "stockBasedCompensation": "473972", "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": "167092", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19051420, "cost_of_revenue": 17465109, "gross_profit": 1586311, "research_and_development": 92305, "selling_general_admin": 648650, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1923525, "depreciation_amortisation": 167092, "ebitda": -1756433, "interest_expense": 342708, "interest_income": null, "other_non_operating": null, "pretax_income": -2266233, "tax_provision": 53839, "effective_tax_rate": null, "net_income": -2320072, "net_income_continuing_ops": -2266233, "net_income_to_common": -2320072, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1551135, "short_term_investments": null, "net_receivables": 898085, "inventory": -1767107, "other_current_assets": null, "total_current_assets": 4216327, "net_ppe": null, "goodwill": 7514169, "intangible_assets": 5844654, "goodwill_and_intangibles": 13358823, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14511039, "total_assets": 18727366, "short_term_debt": 2716410, "accounts_payable": 1842326, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5577488, "long_term_debt": 645294, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3085383, "total_liabilities": 8662871, "total_debt": 3361704, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19026624, "total_equity": 4689956, "shares_outstanding": 18579, "operating_cash_flow": -803064, "stock_based_compensation": 473972, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26894, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1464662, "free_cash_flow": -803060, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1923525", "ebitda": "-1756433", "netIncome": "-2320072", "grossProfit": "1586311", "depreciation": "None", "totalRevenue": "19051420", "costOfRevenue": "17465109", "interestIncome": "None", "incomeBeforeTax": "-2266233", "interestExpense": "342708", "operatingIncome": "-1840425", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "53839", "reportedCurrency": "USD", "netInterestIncome": "-342708", "nonInterestIncome": "None", "operatingExpenses": "3426736", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92305", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17465109", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167092", "sellingGeneralAndAdministrative": "648650", "netIncomeFromContinuingOperations": "-2266233" }, "balance": { "goodwill": "7514169", "inventory": "-1767107", "commonStock": "1513", "currentDebt": "None", "investments": "None", "totalAssets": "18727366", "longTermDebt": "645294", "shortTermDebt": "2716410", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5844654", "reportedCurrency": "USD", "retainedEarnings": "-19026624", "totalLiabilities": "8662871", "otherCurrentAssets": "1767107", "totalCurrentAssets": "4216327", "currentLongTermDebt": "1798166", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "898085", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14511039", "currentAccountsPayable": "1842326", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4031736", "totalShareholderEquity": "4689956", "capitalLeaseObligations": "1129154", "otherCurrentLiabilities": "897986", "totalCurrentLiabilities": "5577488", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "3085383", "cashAndShortTermInvestments": "1551135", "commonStockSharesOutstanding": "18579", "intangibleAssetsExcludingGoodwill": "5844654", "cashAndCashEquivalentsAtCarryingValue": "1551135", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2266233", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-803064", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1464662", "cashflowFromInvestment": "-26894", "stockBasedCompensation": "473972", "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": "167092", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 13088899, "cost_of_revenue": 11926902, "gross_profit": 1161997, "ebit": -4588723, "ebitda": -4315472, "pretax_income": -4664978, "tax_provision": 164485, "net_income": -4598796, "net_income_to_common": -4598796, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1079161, "total_current_assets": 3509248, "total_assets": 16272726, "short_term_debt": 1068352, "long_term_debt": 646926, "total_debt": 1715278, "total_liabilities": 6288590, "total_equity": 5578757, "shares_outstanding": 17090, "goodwill_and_intangibles": 11746986 }, "cash_flow": { "operating_cash_flow": -538305, "capital_expenditure": 5, "free_cash_flow": -538300, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114333, "ticker_id": 6999, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4588723", "ebitda": "-4315472", "netIncome": "-4598796", "grossProfit": "1161997", "depreciation": "None", "totalRevenue": "13088899", "costOfRevenue": "11926902", "interestIncome": "None", "incomeBeforeTax": "-4664978", "interestExpense": "76255", "operatingIncome": "-4583723", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "164485", "reportedCurrency": "USD", "netInterestIncome": "-76255", "nonInterestIncome": "None", "operatingExpenses": "5745720", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75959", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11926902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273251", "sellingGeneralAndAdministrative": "5328194", "netIncomeFromContinuingOperations": "-4664978" }, "balance": { "goodwill": "6568225", "inventory": "None", "commonStock": "1425", "currentDebt": "None", "investments": "None", "totalAssets": "16272726", "longTermDebt": "646926", "shortTermDebt": "1068352", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5178761", "reportedCurrency": "USD", "retainedEarnings": "-16706552", "totalLiabilities": "6288590", "otherCurrentAssets": "1604377", "totalCurrentAssets": "3509248", "currentLongTermDebt": "662190", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "825710", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12763478", "currentAccountsPayable": "1597529", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2306887", "totalShareholderEquity": "5578757", "capitalLeaseObligations": "997771", "otherCurrentLiabilities": "612080", "totalCurrentLiabilities": "3442728", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "2845862", "cashAndShortTermInvestments": "1079161", "commonStockSharesOutstanding": "17090", "intangibleAssetsExcludingGoodwill": "5178761", "cashAndCashEquivalentsAtCarryingValue": "1079161", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4598796", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-538305", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "679404", "cashflowFromInvestment": "98612", "stockBasedCompensation": "3191138", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1958", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273251", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13088899, "cost_of_revenue": 11926902, "gross_profit": 1161997, "research_and_development": 75959, "selling_general_admin": 5328194, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4588723, "depreciation_amortisation": 273251, "ebitda": -4315472, "interest_expense": 76255, "interest_income": null, "other_non_operating": null, "pretax_income": -4664978, "tax_provision": 164485, "effective_tax_rate": null, "net_income": -4598796, "net_income_continuing_ops": -4664978, "net_income_to_common": -4598796, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1079161, "short_term_investments": null, "net_receivables": 825710, "inventory": null, "other_current_assets": null, "total_current_assets": 3509248, "net_ppe": null, "goodwill": 6568225, "intangible_assets": 5178761, "goodwill_and_intangibles": 11746986, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12763478, "total_assets": 16272726, "short_term_debt": 1068352, "accounts_payable": 1597529, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3442728, "long_term_debt": 646926, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2845862, "total_liabilities": 6288590, "total_debt": 1715278, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16706552, "total_equity": 5578757, "shares_outstanding": 17090, "operating_cash_flow": -538305, "stock_based_compensation": 3191138, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": 98612, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 679404, "free_cash_flow": -538300, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4588723", "ebitda": "-4315472", "netIncome": "-4598796", "grossProfit": "1161997", "depreciation": "None", "totalRevenue": "13088899", "costOfRevenue": "11926902", "interestIncome": "None", "incomeBeforeTax": "-4664978", "interestExpense": "76255", "operatingIncome": "-4583723", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "164485", "reportedCurrency": "USD", "netInterestIncome": "-76255", "nonInterestIncome": "None", "operatingExpenses": "5745720", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75959", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11926902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273251", "sellingGeneralAndAdministrative": "5328194", "netIncomeFromContinuingOperations": "-4664978" }, "balance": { "goodwill": "6568225", "inventory": "None", "commonStock": "1425", "currentDebt": "None", "investments": "None", "totalAssets": "16272726", "longTermDebt": "646926", "shortTermDebt": "1068352", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5178761", "reportedCurrency": "USD", "retainedEarnings": "-16706552", "totalLiabilities": "6288590", "otherCurrentAssets": "1604377", "totalCurrentAssets": "3509248", "currentLongTermDebt": "662190", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "825710", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12763478", "currentAccountsPayable": "1597529", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2306887", "totalShareholderEquity": "5578757", "capitalLeaseObligations": "997771", "otherCurrentLiabilities": "612080", "totalCurrentLiabilities": "3442728", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "2845862", "cashAndShortTermInvestments": "1079161", "commonStockSharesOutstanding": "17090", "intangibleAssetsExcludingGoodwill": "5178761", "cashAndCashEquivalentsAtCarryingValue": "1079161", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4598796", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-538305", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "679404", "cashflowFromInvestment": "98612", "stockBasedCompensation": "3191138", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1958", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273251", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 11438798, "cost_of_revenue": 10468074, "gross_profit": 970724, "ebit": -5968546, "ebitda": null, "pretax_income": -6087479, "tax_provision": null, "net_income": -6082153, "net_income_to_common": -6082153, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 959604, "total_current_assets": 3270251, "total_assets": 14329045, "short_term_debt": null, "long_term_debt": 615127, "total_debt": 615127, "total_liabilities": 4561984, "total_equity": 5909985, "shares_outstanding": 13406480, "goodwill_and_intangibles": 10335061 }, "cash_flow": { "operating_cash_flow": -1443626, "capital_expenditure": 0, "free_cash_flow": -1443626, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114334, "ticker_id": 6999, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-6082153", "grossProfit": "970724", "depreciation": "None", "totalRevenue": "11438798", "costOfRevenue": "10468074", "interestIncome": "None", "incomeBeforeTax": "-6087479", "interestExpense": "7123", "operatingIncome": "-5968546", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-126740", "nonInterestIncome": "None", "operatingExpenses": "17407344", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10468074", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6866136", "netIncomeFromContinuingOperations": "-6087479" }, "balance": { "goodwill": "5702612", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14329045", "longTermDebt": "615127", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4632449", "reportedCurrency": "USD", "retainedEarnings": "-12107756", "totalLiabilities": "4561984", "otherCurrentAssets": "None", "totalCurrentAssets": "3270251", "currentLongTermDebt": "4400", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "826424", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11058794", "currentAccountsPayable": "1147073", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5909985", "capitalLeaseObligations": "703595", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2096655", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "2465329", "cashAndShortTermInvestments": "959604", "commonStockSharesOutstanding": "13406480", "intangibleAssetsExcludingGoodwill": "4632449", "cashAndCashEquivalentsAtCarryingValue": "959604", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6082153", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1443626", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2131746", "cashflowFromInvestment": "None", "stockBasedCompensation": "5021133", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11438798, "cost_of_revenue": 10468074, "gross_profit": 970724, "research_and_development": null, "selling_general_admin": 6866136, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5968546, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 7123, "interest_income": null, "other_non_operating": null, "pretax_income": -6087479, "tax_provision": null, "effective_tax_rate": null, "net_income": -6082153, "net_income_continuing_ops": -6087479, "net_income_to_common": -6082153, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 959604, "short_term_investments": null, "net_receivables": 826424, "inventory": null, "other_current_assets": null, "total_current_assets": 3270251, "net_ppe": null, "goodwill": 5702612, "intangible_assets": 4632449, "goodwill_and_intangibles": 10335061, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11058794, "total_assets": 14329045, "short_term_debt": null, "accounts_payable": 1147073, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2096655, "long_term_debt": 615127, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2465329, "total_liabilities": 4561984, "total_debt": 615127, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12107756, "total_equity": 5909985, "shares_outstanding": 13406480, "operating_cash_flow": -1443626, "stock_based_compensation": 5021133, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2131746, "free_cash_flow": -1443626, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-6082153", "grossProfit": "970724", "depreciation": "None", "totalRevenue": "11438798", "costOfRevenue": "10468074", "interestIncome": "None", "incomeBeforeTax": "-6087479", "interestExpense": "7123", "operatingIncome": "-5968546", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-126740", "nonInterestIncome": "None", "operatingExpenses": "17407344", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10468074", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6866136", "netIncomeFromContinuingOperations": "-6087479" }, "balance": { "goodwill": "5702612", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14329045", "longTermDebt": "615127", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4632449", "reportedCurrency": "USD", "retainedEarnings": "-12107756", "totalLiabilities": "4561984", "otherCurrentAssets": "None", "totalCurrentAssets": "3270251", "currentLongTermDebt": "4400", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "826424", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11058794", "currentAccountsPayable": "1147073", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5909985", "capitalLeaseObligations": "703595", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2096655", "otherNonCurrentLiabilities": "2950", "totalNonCurrentLiabilities": "2465329", "cashAndShortTermInvestments": "959604", "commonStockSharesOutstanding": "13406480", "intangibleAssetsExcludingGoodwill": "4632449", "cashAndCashEquivalentsAtCarryingValue": "959604", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6082153", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1443626", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2131746", "cashflowFromInvestment": "None", "stockBasedCompensation": "5021133", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 6792250, "cost_of_revenue": 6216751, "gross_profit": 575499, "ebit": -336873, "ebitda": -266494, "pretax_income": -343839, "tax_provision": 214853, "net_income": -343839, "net_income_to_common": -343839, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350276, "total_current_assets": 2217074, "total_assets": 5767536, "short_term_debt": 450191, "long_term_debt": 354540, "total_debt": 804731, "total_liabilities": 5045022, "total_equity": 722514, "shares_outstanding": 14243, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -293441, "capital_expenditure": 0, "free_cash_flow": -293441, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114336, "ticker_id": 6999, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-336873", "ebitda": "-266494", "netIncome": "-343839", "grossProfit": "575499", "depreciation": "None", "totalRevenue": "6792250", "costOfRevenue": "6216751", "interestIncome": "None", "incomeBeforeTax": "-343839", "interestExpense": "214853", "operatingIncome": "-417453", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "214853", "reportedCurrency": "USD", "netInterestIncome": "-214853", "nonInterestIncome": "None", "operatingExpenses": "992952", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73269", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6216751", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70379", "sellingGeneralAndAdministrative": "943675", "netIncomeFromContinuingOperations": "-343839" }, "balance": { "goodwill": "None", "inventory": "-45413", "commonStock": "628", "currentDebt": "None", "investments": "None", "totalAssets": "5767536", "longTermDebt": "354540", "shortTermDebt": "450191", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6025603", "totalLiabilities": "5045022", "otherCurrentAssets": "1547175", "totalCurrentAssets": "2217074", "currentLongTermDebt": "450191", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319623", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3550462", "currentAccountsPayable": "1217318", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "804731", "totalShareholderEquity": "722514", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1415949", "totalCurrentLiabilities": "3083458", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1961564", "cashAndShortTermInvestments": "350276", "commonStockSharesOutstanding": "14243", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "350276", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-343839", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-293441", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358355", "cashflowFromInvestment": "None", "stockBasedCompensation": "5041", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6792250, "cost_of_revenue": 6216751, "gross_profit": 575499, "research_and_development": 73269, "selling_general_admin": 943675, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -336873, "depreciation_amortisation": 70379, "ebitda": -266494, "interest_expense": 214853, "interest_income": null, "other_non_operating": null, "pretax_income": -343839, "tax_provision": 214853, "effective_tax_rate": null, "net_income": -343839, "net_income_continuing_ops": -343839, "net_income_to_common": -343839, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 350276, "short_term_investments": null, "net_receivables": 319623, "inventory": -45413, "other_current_assets": null, "total_current_assets": 2217074, "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": 3550462, "total_assets": 5767536, "short_term_debt": 450191, "accounts_payable": 1217318, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3083458, "long_term_debt": 354540, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1961564, "total_liabilities": 5045022, "total_debt": 804731, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6025603, "total_equity": 722514, "shares_outstanding": 14243, "operating_cash_flow": -293441, "stock_based_compensation": 5041, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 358355, "free_cash_flow": -293441, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-336873", "ebitda": "-266494", "netIncome": "-343839", "grossProfit": "575499", "depreciation": "None", "totalRevenue": "6792250", "costOfRevenue": "6216751", "interestIncome": "None", "incomeBeforeTax": "-343839", "interestExpense": "214853", "operatingIncome": "-417453", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "214853", "reportedCurrency": "USD", "netInterestIncome": "-214853", "nonInterestIncome": "None", "operatingExpenses": "992952", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73269", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6216751", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70379", "sellingGeneralAndAdministrative": "943675", "netIncomeFromContinuingOperations": "-343839" }, "balance": { "goodwill": "None", "inventory": "-45413", "commonStock": "628", "currentDebt": "None", "investments": "None", "totalAssets": "5767536", "longTermDebt": "354540", "shortTermDebt": "450191", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6025603", "totalLiabilities": "5045022", "otherCurrentAssets": "1547175", "totalCurrentAssets": "2217074", "currentLongTermDebt": "450191", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319623", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3550462", "currentAccountsPayable": "1217318", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "804731", "totalShareholderEquity": "722514", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1415949", "totalCurrentLiabilities": "3083458", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1961564", "cashAndShortTermInvestments": "350276", "commonStockSharesOutstanding": "14243", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "350276", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-343839", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-293441", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358355", "cashflowFromInvestment": "None", "stockBasedCompensation": "5041", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 7486720, "cost_of_revenue": 12101041, "gross_profit": 1080699, "ebit": -265315, "ebitda": -272814, "pretax_income": -403494, "tax_provision": 76342, "net_income": -403494, "net_income_to_common": -403494, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3378972, "total_current_assets": 5386681, "total_assets": 15513183, "short_term_debt": 693054, "long_term_debt": 619141, "total_debt": 1312195, "total_liabilities": 4471627, "total_equity": 6484441, "shares_outstanding": 14963, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 114573, "capital_expenditure": 3, "free_cash_flow": 114576, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114337, "ticker_id": 6999, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-265315", "ebitda": "-272814", "netIncome": "-403494", "grossProfit": "1080699", "depreciation": "None", "totalRevenue": "7486720", "costOfRevenue": "12101041", "interestIncome": "None", "incomeBeforeTax": "-403494", "interestExpense": "130679", "operatingIncome": "-290121", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "76342", "reportedCurrency": "USD", "netInterestIncome": "-23438", "nonInterestIncome": "None", "operatingExpenses": "-4888744", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47425", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12101041", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-7499", "sellingGeneralAndAdministrative": "5008721", "netIncomeFromContinuingOperations": "5946007" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1197", "currentDebt": "None", "investments": "None", "totalAssets": "15513183", "longTermDebt": "619141", "shortTermDebt": "693054", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16449503", "totalLiabilities": "4471627", "otherCurrentAssets": "1544012", "totalCurrentAssets": "5386681", "currentLongTermDebt": "121665", "longTermInvestments": "9483716", "shortTermInvestments": "None", "currentNetReceivables": "463697", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10126502", "currentAccountsPayable": "602416", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "740806", "totalShareholderEquity": "6484441", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-382644", "totalCurrentLiabilities": "3413164", "otherNonCurrentLiabilities": "394468", "totalNonCurrentLiabilities": "1016109", "cashAndShortTermInvestments": "3378972", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3378972", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-403494", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114573", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14707", "cashflowFromInvestment": "None", "stockBasedCompensation": "4986", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7486720, "cost_of_revenue": 12101041, "gross_profit": 1080699, "research_and_development": 47425, "selling_general_admin": 5008721, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -265315, "depreciation_amortisation": -7499, "ebitda": -272814, "interest_expense": 130679, "interest_income": null, "other_non_operating": null, "pretax_income": -403494, "tax_provision": 76342, "effective_tax_rate": null, "net_income": -403494, "net_income_continuing_ops": 5946007, "net_income_to_common": -403494, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3378972, "short_term_investments": null, "net_receivables": 463697, "inventory": null, "other_current_assets": null, "total_current_assets": 5386681, "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": 10126502, "total_assets": 15513183, "short_term_debt": 693054, "accounts_payable": 602416, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3413164, "long_term_debt": 619141, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1016109, "total_liabilities": 4471627, "total_debt": 1312195, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16449503, "total_equity": 6484441, "shares_outstanding": 14963, "operating_cash_flow": 114573, "stock_based_compensation": 4986, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14707, "free_cash_flow": 114576, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-265315", "ebitda": "-272814", "netIncome": "-403494", "grossProfit": "1080699", "depreciation": "None", "totalRevenue": "7486720", "costOfRevenue": "12101041", "interestIncome": "None", "incomeBeforeTax": "-403494", "interestExpense": "130679", "operatingIncome": "-290121", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "76342", "reportedCurrency": "USD", "netInterestIncome": "-23438", "nonInterestIncome": "None", "operatingExpenses": "-4888744", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47425", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12101041", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-7499", "sellingGeneralAndAdministrative": "5008721", "netIncomeFromContinuingOperations": "5946007" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1197", "currentDebt": "None", "investments": "None", "totalAssets": "15513183", "longTermDebt": "619141", "shortTermDebt": "693054", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16449503", "totalLiabilities": "4471627", "otherCurrentAssets": "1544012", "totalCurrentAssets": "5386681", "currentLongTermDebt": "121665", "longTermInvestments": "9483716", "shortTermInvestments": "None", "currentNetReceivables": "463697", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10126502", "currentAccountsPayable": "602416", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "740806", "totalShareholderEquity": "6484441", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-382644", "totalCurrentLiabilities": "3413164", "otherNonCurrentLiabilities": "394468", "totalNonCurrentLiabilities": "1016109", "cashAndShortTermInvestments": "3378972", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3378972", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-403494", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114573", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14707", "cashflowFromInvestment": "None", "stockBasedCompensation": "4986", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "income_statement": { "revenue": 6041636, "cost_of_revenue": 8987551, "gross_profit": 999431, "ebit": -304198, "ebitda": -303631, "pretax_income": -988951, "tax_provision": 120271, "net_income": -988951, "net_income_to_common": -988951, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2521483, "total_current_assets": 4477550, "total_assets": 14457474, "short_term_debt": 849656, "long_term_debt": 613469, "total_debt": 1463125, "total_liabilities": 4742617, "total_equity": 5157735, "shares_outstanding": 14963, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -271917, "capital_expenditure": 3, "free_cash_flow": -271914, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114338, "ticker_id": 6999, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:54:42.837259+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-304198", "ebitda": "-303631", "netIncome": "-988951", "grossProfit": "999431", "depreciation": "None", "totalRevenue": "6041636", "costOfRevenue": "8987551", "interestIncome": "None", "incomeBeforeTax": "-988951", "interestExpense": "684753", "operatingIncome": "-416243", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "120271", "reportedCurrency": "USD", "netInterestIncome": "-55634", "nonInterestIncome": "None", "operatingExpenses": "7431375", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39171", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8987551", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "567", "sellingGeneralAndAdministrative": "7323387", "netIncomeFromContinuingOperations": "-6487011" }, "balance": { "goodwill": "None", "inventory": "1442167", "commonStock": "1167", "currentDebt": "None", "investments": "None", "totalAssets": "14457474", "longTermDebt": "613469", "shortTermDebt": "849656", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16003735", "totalLiabilities": "4742617", "otherCurrentAssets": "11661", "totalCurrentAssets": "4477550", "currentLongTermDebt": "105040", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "502239", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9979924", "currentAccountsPayable": "1232503", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "718509", "totalShareholderEquity": "5157735", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "451750", "totalCurrentLiabilities": "3294800", "otherNonCurrentLiabilities": "385185", "totalNonCurrentLiabilities": "2486243", "cashAndShortTermInvestments": "2521483", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2521483", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-988951", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-271917", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "474666", "cashflowFromInvestment": "None", "stockBasedCompensation": "69314", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6041636, "cost_of_revenue": 8987551, "gross_profit": 999431, "research_and_development": 39171, "selling_general_admin": 7323387, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -304198, "depreciation_amortisation": 567, "ebitda": -303631, "interest_expense": 684753, "interest_income": null, "other_non_operating": null, "pretax_income": -988951, "tax_provision": 120271, "effective_tax_rate": null, "net_income": -988951, "net_income_continuing_ops": -6487011, "net_income_to_common": -988951, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2521483, "short_term_investments": null, "net_receivables": 502239, "inventory": 1442167, "other_current_assets": null, "total_current_assets": 4477550, "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": 9979924, "total_assets": 14457474, "short_term_debt": 849656, "accounts_payable": 1232503, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3294800, "long_term_debt": 613469, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2486243, "total_liabilities": 4742617, "total_debt": 1463125, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16003735, "total_equity": 5157735, "shares_outstanding": 14963, "operating_cash_flow": -271917, "stock_based_compensation": 69314, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 474666, "free_cash_flow": -271914, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-304198", "ebitda": "-303631", "netIncome": "-988951", "grossProfit": "999431", "depreciation": "None", "totalRevenue": "6041636", "costOfRevenue": "8987551", "interestIncome": "None", "incomeBeforeTax": "-988951", "interestExpense": "684753", "operatingIncome": "-416243", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "120271", "reportedCurrency": "USD", "netInterestIncome": "-55634", "nonInterestIncome": "None", "operatingExpenses": "7431375", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39171", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8987551", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "567", "sellingGeneralAndAdministrative": "7323387", "netIncomeFromContinuingOperations": "-6487011" }, "balance": { "goodwill": "None", "inventory": "1442167", "commonStock": "1167", "currentDebt": "None", "investments": "None", "totalAssets": "14457474", "longTermDebt": "613469", "shortTermDebt": "849656", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16003735", "totalLiabilities": "4742617", "otherCurrentAssets": "11661", "totalCurrentAssets": "4477550", "currentLongTermDebt": "105040", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "502239", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9979924", "currentAccountsPayable": "1232503", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "718509", "totalShareholderEquity": "5157735", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "451750", "totalCurrentLiabilities": "3294800", "otherNonCurrentLiabilities": "385185", "totalNonCurrentLiabilities": "2486243", "cashAndShortTermInvestments": "2521483", "commonStockSharesOutstanding": "14963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2521483", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-988951", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-271917", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "474666", "cashflowFromInvestment": "None", "stockBasedCompensation": "69314", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "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" ] } } }