{ "ticker": { "uuid": "98616c38-6b0a-4acd-bcc4-b98d3cbfd904", "symbol": "BEBE", "name": "TGE Value Creative Solutions Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Shell Companies", "page_url": "https://sharemaestro.com/factors/ticker/98616c38-6b0a-4acd-bcc4-b98d3cbfd904/", "api_url": "https://sharemaestro.com/factors/api/tickers/98616c38-6b0a-4acd-bcc4-b98d3cbfd904/" }, "ticker_metadata": { "id": 404, "uuid": "98616c38-6b0a-4acd-bcc4-b98d3cbfd904", "symbol": "BEBE", "name": "TGE Value Creative Solutions Corp", "asset_type": "equity", "market_cap": 198600000, "stock_exchange_id": 3, "industry": "Shell Companies", "sector": "Financial Services", "description": "Bebe Stores, Inc. is a leading specialty retailer focused on contemporary women's fashion and accessories, established in 1976. Known for its innovative designs and strong brand presence, Bebe successfully utilizes a dual-channel retail strategy that includes both physical locations and an expansive online platform, enhancing customer engagement and accessibility. As the company continues to adapt to evolving fashion trends and consumer preferences, it remains committed to strategic growth initiatives and brand development, positioning itself to deliver long-term value for institutional investors.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "98616c38-6b0a-4acd-bcc4-b98d3cbfd904", "symbol": "BEBE", "name": "TGE Value Creative Solutions Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Shell Companies", "page_url": "https://sharemaestro.com/factors/ticker/98616c38-6b0a-4acd-bcc4-b98d3cbfd904/", "api_url": "https://sharemaestro.com/factors/api/tickers/98616c38-6b0a-4acd-bcc4-b98d3cbfd904/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.16, "quality": 0.33, "momentum": 0.66, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 9.95, "market_cap": 199000000, "pe_ratio": 777.3438, "earnings_yield": 0.0013, "ebitda_to_ev": 0.0525, "shareholder_yield": 0.0104, "roe": 0.0018, "piotroski_f_score": 7, "momentum_12_1": null, "volatility_252d": 0.0124 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2024-06-30", "financials_age_days": 707, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:45.991341+00:00", "batch_id": "" }, "size": { "price_close": 9.95, "market_cap": 199000000, "market_cap_usd": 199000000, "enterprise_value": 223925080, "shares_outstanding": 20000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 777.3438, "pb_ratio": 1.3664, "ptbv_ratio": 1.6068, "ps_ratio": 3.6517, "pcf_ratio": 25.3729, "pfcf_ratio": 23.9528, "ev_ebitda": 19.0656, "ev_ebit": -57.1529, "ev_sales": 4.1091, "ev_fcf": 26.9529, "earnings_yield": 0.0013, "fcf_yield": 0.0371, "price_to_sales": 3.6517, "price_to_book": 1.3664, "price_to_cashflow": 25.3729, "ebitda_to_ev": 0.0525, "sales_yield": 0.2434 }, "yield": { "dividend_yield": 0.0104, "buyback_yield": 0, "shareholder_yield": 0.0104, "debt_paydown_yield": null, "total_yield": 0.0104 }, "quality": { "gross_margin": 0.643, "operating_margin": -0.0719, "net_margin": 0.0047, "ebitda_margin": 0.2155, "fcf_margin": 0.1525, "roe": 0.0018, "roa": 0.0017, "roic": -0.0172, "roc_greenblatt": null, "asset_turnover": 0.3586, "cash_conversion": 32.4531, "accruals_ratio": -0.0499, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": 19.0905, "earnings_stability_5y": 6.4072, "revenue_stability_5y": 0.7587, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2306, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0435, "net_debt_to_ebitda": 2.1222, "debt_to_assets": 0.1682, "interest_coverage": -1.3647, "current_ratio": 1.9718, "quick_ratio": -41.3504, "net_debt": 24925080, "local_beta": null, "volatility_252d": 0.0124, "volatility_60d": 0.0122, "max_drawdown_12m": -0.005, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.2082, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.667, "eps_growth_5y_cagr": -0.5168, "fcf_growth_1y": null, "book_value_growth_1y": -0.0351, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.004, "price_return_3m": 0.0071, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.0071, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 54495000, "gross_profit_ttm": 35040000, "ebit_ttm": -3918000, "ebitda_ttm": 11745000, "net_income_ttm": 256000, "eps_diluted_ttm": 0.0128, "operating_cash_flow_ttm": 7843000, "capital_expenditure_ttm": 465000, "fcf_ttm": 8308000, "dividends_paid_ttm": 2060000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2871000, "cash_and_equivalents": 642920, "total_current_assets": 647907, "total_current_liabilities": 328584, "net_ppe": null, "total_assets": 151968648, "total_debt": 25568000, "total_equity": 145640064, "net_working_capital": 4507403, "book_value_per_share": 7.282, "retained_earnings": -5681177, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 123849064, "tangible_book_per_share": 6.1925 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 99, "rank_pb": 34, "rank_ptbv": 35, "rank_ps": 70, "rank_pcf": 83, "rank_ev_ebitda": 75, "rank_ev_ebit": 5, "rank_earnings_yield": 99, "rank_fcf_yield": 74, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 46, "rank_roe": 71, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 28, "rank_fcf_margin": 58, "rank_piotroski": 20, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 84, "quality_composite": 67, "momentum_composite": 34, "growth_composite": 91, "yield_composite": 31, "svqf_composite": 99, "vc1_composite": 90, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.2298, "os_score": 0.15, "value_percentile": 0.16, "quality_percentile": 0.33, "momentum_percentile": 0.66, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5037, "ticker_id": 404, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-06-30", "financials_age_days": 707, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:45.991341+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.95, "market_cap": 199000000, "market_cap_usd": 199000000, "enterprise_value": 223925080, "shares_outstanding": 20000000, "fx_rate_to_usd": null, "pe_ratio": 777.34375, "pb_ratio": 1.36638226, "ptbv_ratio": 1.60679454, "ps_ratio": 3.65171117, "pcf_ratio": 25.37294403, "pfcf_ratio": 23.95281656, "ev_ebitda": 19.06556662, "ev_ebit": -57.15290454, "ev_sales": 4.10909405, "ev_fcf": 26.95294656, "earnings_yield": 0.00128643, "fcf_yield": 0.03710169, "dividend_yield": 0.01035176, "buyback_yield": 0, "shareholder_yield": 0.01035176, "debt_paydown_yield": null, "total_yield": 0.01035176, "gross_margin": 0.64299477, "operating_margin": -0.0718965, "net_margin": 0.00469768, "ebitda_margin": 0.21552436, "fcf_margin": 0.15245435, "roe": 0.00175776, "roa": 0.00168456, "roic": -0.01722802, "roc_greenblatt": null, "asset_turnover": 0.3585937, "cash_conversion": 32.453125, "accruals_ratio": -0.04992477, "sbc_to_revenue": null, "debt_to_equity": 0.04345359, "net_debt_to_ebitda": 2.12218646, "debt_to_assets": 0.16824523, "interest_coverage": -1.3646813, "current_ratio": 1.97181543, "quick_ratio": -41.35044007, "net_debt": 24925080, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.20824819, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.66701957, "eps_growth_5y_cagr": -0.51680361, "fcf_growth_1y": null, "book_value_growth_1y": -0.03512768, "piotroski_f_score": 7, "altman_z_score": 19.09047805, "earnings_stability_5y": 6.407217, "revenue_stability_5y": 0.758668, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00403633, "price_return_3m": 0.00708502, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.00708502, "relative_strength": null, "local_beta": null, "volatility_252d": 0.012429, "volatility_60d": 0.012217, "max_drawdown_12m": -0.00503525, "revenue_ttm": 54495000, "gross_profit_ttm": 35040000, "ebit_ttm": -3918000, "ebitda_ttm": 11745000, "net_income_ttm": 256000, "eps_diluted_ttm": 0.0128, "operating_cash_flow_ttm": 7843000, "capital_expenditure_ttm": 465000, "fcf_ttm": 8308000, "dividends_paid_ttm": 2060000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2871000, "cash_and_equivalents": 642920, "total_current_assets": 647907, "total_current_liabilities": 328584, "net_ppe": null, "total_assets": 151968648, "total_debt": 25568000, "total_equity": 145640064, "net_working_capital": 4507403, "book_value_per_share": 7.2820032, "retained_earnings": -5681177, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 123849064, "tangible_book_per_share": 6.1924532, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 99, "rank_pb": 34, "rank_ptbv": 35, "rank_ps": 70, "rank_pcf": 83, "rank_ev_ebitda": 75, "rank_ev_ebit": 5, "rank_earnings_yield": 99, "rank_fcf_yield": 74, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 46, "rank_roe": 71, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 28, "rank_fcf_margin": 58, "rank_piotroski": 20, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 84, "quality_composite": 67, "momentum_composite": 34, "growth_composite": 91, "yield_composite": 31, "svqf_composite": 99, "vc1_composite": 90, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.95, "os": 0.15, "value": 0.16, "quality": 0.33, "momentum": 0.66, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 777.3438, "earnings_yield": 0.0013, "shareholder_yield": 0.0104, "roe": 0.0018, "momentum_12_1": null, "complete_fields": { "id": 5037, "ticker_id": 404, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-06-30", "financials_age_days": 707, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:45.991341+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.95, "market_cap": 199000000, "market_cap_usd": 199000000, "enterprise_value": 223925080, "shares_outstanding": 20000000, "fx_rate_to_usd": null, "pe_ratio": 777.34375, "pb_ratio": 1.36638226, "ptbv_ratio": 1.60679454, "ps_ratio": 3.65171117, "pcf_ratio": 25.37294403, "pfcf_ratio": 23.95281656, "ev_ebitda": 19.06556662, "ev_ebit": -57.15290454, "ev_sales": 4.10909405, "ev_fcf": 26.95294656, "earnings_yield": 0.00128643, "fcf_yield": 0.03710169, "dividend_yield": 0.01035176, "buyback_yield": 0, "shareholder_yield": 0.01035176, "debt_paydown_yield": null, "total_yield": 0.01035176, "gross_margin": 0.64299477, "operating_margin": -0.0718965, "net_margin": 0.00469768, "ebitda_margin": 0.21552436, "fcf_margin": 0.15245435, "roe": 0.00175776, "roa": 0.00168456, "roic": -0.01722802, "roc_greenblatt": null, "asset_turnover": 0.3585937, "cash_conversion": 32.453125, "accruals_ratio": -0.04992477, "sbc_to_revenue": null, "debt_to_equity": 0.04345359, "net_debt_to_ebitda": 2.12218646, "debt_to_assets": 0.16824523, "interest_coverage": -1.3646813, "current_ratio": 1.97181543, "quick_ratio": -41.35044007, "net_debt": 24925080, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.20824819, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.66701957, "eps_growth_5y_cagr": -0.51680361, "fcf_growth_1y": null, "book_value_growth_1y": -0.03512768, "piotroski_f_score": 7, "altman_z_score": 19.09047805, "earnings_stability_5y": 6.407217, "revenue_stability_5y": 0.758668, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00403633, "price_return_3m": 0.00708502, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.00708502, "relative_strength": null, "local_beta": null, "volatility_252d": 0.012429, "volatility_60d": 0.012217, "max_drawdown_12m": -0.00503525, "revenue_ttm": 54495000, "gross_profit_ttm": 35040000, "ebit_ttm": -3918000, "ebitda_ttm": 11745000, "net_income_ttm": 256000, "eps_diluted_ttm": 0.0128, "operating_cash_flow_ttm": 7843000, "capital_expenditure_ttm": 465000, "fcf_ttm": 8308000, "dividends_paid_ttm": 2060000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2871000, "cash_and_equivalents": 642920, "total_current_assets": 647907, "total_current_liabilities": 328584, "net_ppe": null, "total_assets": 151968648, "total_debt": 25568000, "total_equity": 145640064, "net_working_capital": 4507403, "book_value_per_share": 7.2820032, "retained_earnings": -5681177, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 123849064, "tangible_book_per_share": 6.1924532, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 99, "rank_pb": 34, "rank_ptbv": 35, "rank_ps": 70, "rank_pcf": 83, "rank_ev_ebitda": 75, "rank_ev_ebit": 5, "rank_earnings_yield": 99, "rank_fcf_yield": 74, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 46, "rank_roe": 71, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 28, "rank_fcf_margin": 58, "rank_piotroski": 20, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 84, "quality_composite": 67, "momentum_composite": 34, "growth_composite": 91, "yield_composite": 31, "svqf_composite": 99, "vc1_composite": 90, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 54495000, "cost_of_revenue": 19455000, "gross_profit": 35040000, "ebit": -3918000, "ebitda": 11745000, "pretax_income": -6789000, "tax_provision": 1093000, "net_income": 256000, "net_income_to_common": 256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11111000, "total_current_assets": 26608000, "total_assets": 89500000, "short_term_debt": 4831000, "long_term_debt": 20737000, "total_debt": 25568000, "total_liabilities": 43327000, "total_equity": 46173000, "shares_outstanding": 12874000, "goodwill_and_intangibles": 21791000 }, "cash_flow": { "operating_cash_flow": 7843000, "capital_expenditure": 465000, "free_cash_flow": 8308000, "dividends_paid": 2060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224916, "ticker_id": 404, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3918000", "ebitda": "11745000", "netIncome": "256000", "grossProfit": "35040000", "depreciation": "None", "totalRevenue": "54495000", "costOfRevenue": "19455000", "interestIncome": "None", "incomeBeforeTax": "-6789000", "interestExpense": "2871000", "operatingIncome": "-3918000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1093000", "reportedCurrency": "USD", "netInterestIncome": "-2871000", "nonInterestIncome": "None", "operatingExpenses": "38958000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15663000", "sellingGeneralAndAdministrative": "38100000", "netIncomeFromContinuingOperations": "256000" }, "balance": { "goodwill": "19136000", "inventory": "14235000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "89500000", "longTermDebt": "20737000", "shortTermDebt": "4831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2655000", "reportedCurrency": "USD", "retainedEarnings": "-128286000", "totalLiabilities": "43327000", "otherCurrentAssets": "910000", "totalCurrentAssets": "26608000", "currentLongTermDebt": "1250000", "longTermInvestments": "14846000", "shortTermInvestments": "None", "currentNetReceivables": "352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62892000", "currentAccountsPayable": "223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35075000", "totalShareholderEquity": "46173000", "capitalLeaseObligations": "13088000", "otherCurrentLiabilities": "3462000", "totalCurrentLiabilities": "13083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30244000", "cashAndShortTermInvestments": "11111000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "2655000", "cashAndCashEquivalentsAtCarryingValue": "11111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256000", "profitLoss": "None", "dividendPayout": "2060000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-12951000", "operatingCashflow": "7843000", "capitalExpenditures": "465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3851000", "cashflowFromInvestment": "672000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54495000, "cost_of_revenue": 19455000, "gross_profit": 35040000, "research_and_development": null, "selling_general_admin": 38100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3918000, "depreciation_amortisation": 15663000, "ebitda": 11745000, "interest_expense": 2871000, "interest_income": null, "other_non_operating": null, "pretax_income": -6789000, "tax_provision": 1093000, "effective_tax_rate": null, "net_income": 256000, "net_income_continuing_ops": 256000, "net_income_to_common": 256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11111000, "short_term_investments": null, "net_receivables": 352000, "inventory": 14235000, "other_current_assets": null, "total_current_assets": 26608000, "net_ppe": null, "goodwill": 19136000, "intangible_assets": 2655000, "goodwill_and_intangibles": 21791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62892000, "total_assets": 89500000, "short_term_debt": 4831000, "accounts_payable": 223000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13083000, "long_term_debt": 20737000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30244000, "total_liabilities": 43327000, "total_debt": 25568000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128286000, "total_equity": 46173000, "shares_outstanding": 12874000, "operating_cash_flow": 7843000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 672000, "dividends_paid": 2060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3851000, "free_cash_flow": 8308000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3918000", "ebitda": "11745000", "netIncome": "256000", "grossProfit": "35040000", "depreciation": "None", "totalRevenue": "54495000", "costOfRevenue": "19455000", "interestIncome": "None", "incomeBeforeTax": "-6789000", "interestExpense": "2871000", "operatingIncome": "-3918000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1093000", "reportedCurrency": "USD", "netInterestIncome": "-2871000", "nonInterestIncome": "None", "operatingExpenses": "38958000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15663000", "sellingGeneralAndAdministrative": "38100000", "netIncomeFromContinuingOperations": "256000" }, "balance": { "goodwill": "19136000", "inventory": "14235000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "89500000", "longTermDebt": "20737000", "shortTermDebt": "4831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2655000", "reportedCurrency": "USD", "retainedEarnings": "-128286000", "totalLiabilities": "43327000", "otherCurrentAssets": "910000", "totalCurrentAssets": "26608000", "currentLongTermDebt": "1250000", "longTermInvestments": "14846000", "shortTermInvestments": "None", "currentNetReceivables": "352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62892000", "currentAccountsPayable": "223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35075000", "totalShareholderEquity": "46173000", "capitalLeaseObligations": "13088000", "otherCurrentLiabilities": "3462000", "totalCurrentLiabilities": "13083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30244000", "cashAndShortTermInvestments": "11111000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "2655000", "cashAndCashEquivalentsAtCarryingValue": "11111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256000", "profitLoss": "None", "dividendPayout": "2060000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-12951000", "operatingCashflow": "7843000", "capitalExpenditures": "465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3851000", "cashflowFromInvestment": "672000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 56881000, "cost_of_revenue": 21433000, "gross_profit": 35448000, "ebit": -4913000, "ebitda": 12617000, "pretax_income": -7790000, "tax_provision": 1342000, "net_income": -598000, "net_income_to_common": -598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6323000, "total_current_assets": 24460000, "total_assets": 88166000, "short_term_debt": 3911000, "long_term_debt": 21742000, "total_debt": 25653000, "total_liabilities": 40312000, "total_equity": 47854000, "shares_outstanding": 12874000, "goodwill_and_intangibles": 23320000 }, "cash_flow": { "operating_cash_flow": 3240000, "capital_expenditure": 500000, "free_cash_flow": 3740000, "dividends_paid": 4119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224919, "ticker_id": 404, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4913000", "ebitda": "12617000", "netIncome": "-598000", "grossProfit": "35448000", "depreciation": "None", "totalRevenue": "56881000", "costOfRevenue": "21433000", "interestIncome": "None", "incomeBeforeTax": "-7790000", "interestExpense": "2877000", "operatingIncome": "-4913000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1342000", "reportedCurrency": "USD", "netInterestIncome": "-2877000", "nonInterestIncome": "None", "operatingExpenses": "40361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17530000", "sellingGeneralAndAdministrative": "38964000", "netIncomeFromContinuingOperations": "-599000" }, "balance": { "goodwill": "19136000", "inventory": "16677000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "88166000", "longTermDebt": "21742000", "shortTermDebt": "3911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4184000", "reportedCurrency": "USD", "retainedEarnings": "-126481000", "totalLiabilities": "40312000", "otherCurrentAssets": "879000", "totalCurrentAssets": "24460000", "currentLongTermDebt": "1250000", "longTermInvestments": "16397000", "shortTermInvestments": "None", "currentNetReceivables": "581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63707000", "currentAccountsPayable": "216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32645000", "totalShareholderEquity": "47854000", "capitalLeaseObligations": "9653000", "otherCurrentLiabilities": "3379000", "totalCurrentLiabilities": "11578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28734000", "cashAndShortTermInvestments": "6323000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "4184000", "cashAndCashEquivalentsAtCarryingValue": "6323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-599000", "profitLoss": "None", "dividendPayout": "4119000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-17914000", "operatingCashflow": "3240000", "capitalExpenditures": "500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5632000", "cashflowFromInvestment": "841000", "stockBasedCompensation": "-4829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56881000, "cost_of_revenue": 21433000, "gross_profit": 35448000, "research_and_development": null, "selling_general_admin": 38964000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4913000, "depreciation_amortisation": 17530000, "ebitda": 12617000, "interest_expense": 2877000, "interest_income": null, "other_non_operating": null, "pretax_income": -7790000, "tax_provision": 1342000, "effective_tax_rate": null, "net_income": -598000, "net_income_continuing_ops": -599000, "net_income_to_common": -598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6323000, "short_term_investments": null, "net_receivables": 581000, "inventory": 16677000, "other_current_assets": null, "total_current_assets": 24460000, "net_ppe": null, "goodwill": 19136000, "intangible_assets": 4184000, "goodwill_and_intangibles": 23320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63707000, "total_assets": 88166000, "short_term_debt": 3911000, "accounts_payable": 216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11578000, "long_term_debt": 21742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28734000, "total_liabilities": 40312000, "total_debt": 25653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -126481000, "total_equity": 47854000, "shares_outstanding": 12874000, "operating_cash_flow": 3240000, "stock_based_compensation": -4829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 841000, "dividends_paid": 4119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5632000, "free_cash_flow": 3740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4913000", "ebitda": "12617000", "netIncome": "-598000", "grossProfit": "35448000", "depreciation": "None", "totalRevenue": "56881000", "costOfRevenue": "21433000", "interestIncome": "None", "incomeBeforeTax": "-7790000", "interestExpense": "2877000", "operatingIncome": "-4913000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1342000", "reportedCurrency": "USD", "netInterestIncome": "-2877000", "nonInterestIncome": "None", "operatingExpenses": "40361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17530000", "sellingGeneralAndAdministrative": "38964000", "netIncomeFromContinuingOperations": "-599000" }, "balance": { "goodwill": "19136000", "inventory": "16677000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "88166000", "longTermDebt": "21742000", "shortTermDebt": "3911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4184000", "reportedCurrency": "USD", "retainedEarnings": "-126481000", "totalLiabilities": "40312000", "otherCurrentAssets": "879000", "totalCurrentAssets": "24460000", "currentLongTermDebt": "1250000", "longTermInvestments": "16397000", "shortTermInvestments": "None", "currentNetReceivables": "581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63707000", "currentAccountsPayable": "216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32645000", "totalShareholderEquity": "47854000", "capitalLeaseObligations": "9653000", "otherCurrentLiabilities": "3379000", "totalCurrentLiabilities": "11578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28734000", "cashAndShortTermInvestments": "6323000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "4184000", "cashAndCashEquivalentsAtCarryingValue": "6323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-599000", "profitLoss": "None", "dividendPayout": "4119000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-17914000", "operatingCashflow": "3240000", "capitalExpenditures": "500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5632000", "cashflowFromInvestment": "841000", "stockBasedCompensation": "-4829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 54067000, "cost_of_revenue": 19651000, "gross_profit": 34416000, "ebit": 120000, "ebitda": 16208000, "pretax_income": -2232000, "tax_provision": -13630000, "net_income": 21547000, "net_income_to_common": 21547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7766000, "total_current_assets": 26113000, "total_assets": 95061000, "short_term_debt": 6398000, "long_term_debt": 24002000, "total_debt": 30400000, "total_liabilities": 42597000, "total_equity": 52464000, "shares_outstanding": 12874000, "goodwill_and_intangibles": 24601000 }, "cash_flow": { "operating_cash_flow": 9290000, "capital_expenditure": 395000, "free_cash_flow": 9685000, "dividends_paid": 7724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224924, "ticker_id": 404, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120000", "ebitda": "16208000", "netIncome": "21547000", "grossProfit": "34416000", "depreciation": "None", "totalRevenue": "54067000", "costOfRevenue": "19651000", "interestIncome": "None", "incomeBeforeTax": "-2232000", "interestExpense": "2352000", "operatingIncome": "120000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-13630000", "reportedCurrency": "USD", "netInterestIncome": "-2352000", "nonInterestIncome": "None", "operatingExpenses": "34296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16088000", "sellingGeneralAndAdministrative": "33307000", "netIncomeFromContinuingOperations": "21547000" }, "balance": { "goodwill": "19033000", "inventory": "17090000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "95061000", "longTermDebt": "24002000", "shortTermDebt": "6398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "5568000", "reportedCurrency": "USD", "retainedEarnings": "-121763000", "totalLiabilities": "42597000", "otherCurrentAssets": "847000", "totalCurrentAssets": "26113000", "currentLongTermDebt": "None", "longTermInvestments": "18837000", "shortTermInvestments": "None", "currentNetReceivables": "410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68948000", "currentAccountsPayable": "297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33372000", "totalShareholderEquity": "52464000", "capitalLeaseObligations": "9370000", "otherCurrentLiabilities": "1504000", "totalCurrentLiabilities": "12424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30173000", "cashAndShortTermInvestments": "7766000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "5568000", "cashAndCashEquivalentsAtCarryingValue": "7766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21547000", "profitLoss": "None", "dividendPayout": "7724000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "410000", "operatingCashflow": "9290000", "capitalExpenditures": "395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5745000", "cashflowFromInvestment": "-4886000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54067000, "cost_of_revenue": 19651000, "gross_profit": 34416000, "research_and_development": null, "selling_general_admin": 33307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120000, "depreciation_amortisation": 16088000, "ebitda": 16208000, "interest_expense": 2352000, "interest_income": null, "other_non_operating": null, "pretax_income": -2232000, "tax_provision": -13630000, "effective_tax_rate": null, "net_income": 21547000, "net_income_continuing_ops": 21547000, "net_income_to_common": 21547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7766000, "short_term_investments": null, "net_receivables": 410000, "inventory": 17090000, "other_current_assets": null, "total_current_assets": 26113000, "net_ppe": null, "goodwill": 19033000, "intangible_assets": 5568000, "goodwill_and_intangibles": 24601000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68948000, "total_assets": 95061000, "short_term_debt": 6398000, "accounts_payable": 297000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12424000, "long_term_debt": 24002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30173000, "total_liabilities": 42597000, "total_debt": 30400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -121763000, "total_equity": 52464000, "shares_outstanding": 12874000, "operating_cash_flow": 9290000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4886000, "dividends_paid": 7724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5745000, "free_cash_flow": 9685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120000", "ebitda": "16208000", "netIncome": "21547000", "grossProfit": "34416000", "depreciation": "None", "totalRevenue": "54067000", "costOfRevenue": "19651000", "interestIncome": "None", "incomeBeforeTax": "-2232000", "interestExpense": "2352000", "operatingIncome": "120000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-13630000", "reportedCurrency": "USD", "netInterestIncome": "-2352000", "nonInterestIncome": "None", "operatingExpenses": "34296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16088000", "sellingGeneralAndAdministrative": "33307000", "netIncomeFromContinuingOperations": "21547000" }, "balance": { "goodwill": "19033000", "inventory": "17090000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "95061000", "longTermDebt": "24002000", "shortTermDebt": "6398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "5568000", "reportedCurrency": "USD", "retainedEarnings": "-121763000", "totalLiabilities": "42597000", "otherCurrentAssets": "847000", "totalCurrentAssets": "26113000", "currentLongTermDebt": "None", "longTermInvestments": "18837000", "shortTermInvestments": "None", "currentNetReceivables": "410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68948000", "currentAccountsPayable": "297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33372000", "totalShareholderEquity": "52464000", "capitalLeaseObligations": "9370000", "otherCurrentLiabilities": "1504000", "totalCurrentLiabilities": "12424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30173000", "cashAndShortTermInvestments": "7766000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "5568000", "cashAndCashEquivalentsAtCarryingValue": "7766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21547000", "profitLoss": "None", "dividendPayout": "7724000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "410000", "operatingCashflow": "9290000", "capitalExpenditures": "395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5745000", "cashflowFromInvestment": "-4886000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 30895000, "cost_of_revenue": 9913000, "gross_profit": 20982000, "ebit": 2262000, "ebitda": 10492000, "pretax_income": -603000, "tax_provision": 336000, "net_income": 6934000, "net_income_to_common": 6934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8952000, "total_current_assets": 23870000, "total_assets": 74709000, "short_term_debt": 3914000, "long_term_debt": 21725000, "total_debt": 25639000, "total_liabilities": 36222000, "total_equity": 38487000, "shares_outstanding": 12347000, "goodwill_and_intangibles": 22535000 }, "cash_flow": { "operating_cash_flow": 8466000, "capital_expenditure": 12000, "free_cash_flow": 8478000, "dividends_paid": 2998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224929, "ticker_id": 404, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2262000", "ebitda": "10492000", "netIncome": "6934000", "grossProfit": "20982000", "depreciation": "None", "totalRevenue": "30895000", "costOfRevenue": "9913000", "interestIncome": "None", "incomeBeforeTax": "-603000", "interestExpense": "2865000", "operatingIncome": "2262000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "336000", "reportedCurrency": "USD", "netInterestIncome": "-2865000", "nonInterestIncome": "None", "operatingExpenses": "18720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8230000", "sellingGeneralAndAdministrative": "18345000", "netIncomeFromContinuingOperations": "6934000" }, "balance": { "goodwill": "16505000", "inventory": "14162000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "74709000", "longTermDebt": "21725000", "shortTermDebt": "3914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "6030000", "reportedCurrency": "USD", "retainedEarnings": "-135585000", "totalLiabilities": "36222000", "otherCurrentAssets": "756000", "totalCurrentAssets": "23870000", "currentLongTermDebt": "None", "longTermInvestments": "20105000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50839000", "currentAccountsPayable": "172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27577000", "totalShareholderEquity": "38487000", "capitalLeaseObligations": "5852000", "otherCurrentLiabilities": "2386000", "totalCurrentLiabilities": "10585000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25637000", "cashAndShortTermInvestments": "8952000", "commonStockSharesOutstanding": "12347000", "intangibleAssetsExcludingGoodwill": "6030000", "cashAndCashEquivalentsAtCarryingValue": "8952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6934000", "profitLoss": "None", "dividendPayout": "2998000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-7330000", "operatingCashflow": "8466000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25273000", "cashflowFromInvestment": "-35001000", "stockBasedCompensation": "-17000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30895000, "cost_of_revenue": 9913000, "gross_profit": 20982000, "research_and_development": null, "selling_general_admin": 18345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2262000, "depreciation_amortisation": 8230000, "ebitda": 10492000, "interest_expense": 2865000, "interest_income": null, "other_non_operating": null, "pretax_income": -603000, "tax_provision": 336000, "effective_tax_rate": null, "net_income": 6934000, "net_income_continuing_ops": 6934000, "net_income_to_common": 6934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8952000, "short_term_investments": null, "net_receivables": 0, "inventory": 14162000, "other_current_assets": null, "total_current_assets": 23870000, "net_ppe": null, "goodwill": 16505000, "intangible_assets": 6030000, "goodwill_and_intangibles": 22535000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50839000, "total_assets": 74709000, "short_term_debt": 3914000, "accounts_payable": 172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10585000, "long_term_debt": 21725000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25637000, "total_liabilities": 36222000, "total_debt": 25639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135585000, "total_equity": 38487000, "shares_outstanding": 12347000, "operating_cash_flow": 8466000, "stock_based_compensation": -17000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35001000, "dividends_paid": 2998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25273000, "free_cash_flow": 8478000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2262000", "ebitda": "10492000", "netIncome": "6934000", "grossProfit": "20982000", "depreciation": "None", "totalRevenue": "30895000", "costOfRevenue": "9913000", "interestIncome": "None", "incomeBeforeTax": "-603000", "interestExpense": "2865000", "operatingIncome": "2262000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "336000", "reportedCurrency": "USD", "netInterestIncome": "-2865000", "nonInterestIncome": "None", "operatingExpenses": "18720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8230000", "sellingGeneralAndAdministrative": "18345000", "netIncomeFromContinuingOperations": "6934000" }, "balance": { "goodwill": "16505000", "inventory": "14162000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "74709000", "longTermDebt": "21725000", "shortTermDebt": "3914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "6030000", "reportedCurrency": "USD", "retainedEarnings": "-135585000", "totalLiabilities": "36222000", "otherCurrentAssets": "756000", "totalCurrentAssets": "23870000", "currentLongTermDebt": "None", "longTermInvestments": "20105000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50839000", "currentAccountsPayable": "172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27577000", "totalShareholderEquity": "38487000", "capitalLeaseObligations": "5852000", "otherCurrentLiabilities": "2386000", "totalCurrentLiabilities": "10585000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25637000", "cashAndShortTermInvestments": "8952000", "commonStockSharesOutstanding": "12347000", "intangibleAssetsExcludingGoodwill": "6030000", "cashAndCashEquivalentsAtCarryingValue": "8952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6934000", "profitLoss": "None", "dividendPayout": "2998000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-7330000", "operatingCashflow": "8466000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25273000", "cashflowFromInvestment": "-35001000", "stockBasedCompensation": "-17000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 6258000, "cost_of_revenue": 2043000, "gross_profit": 4215000, "ebit": -1288000, "ebitda": -1288000, "pretax_income": 7265000, "tax_provision": -16000, "net_income": 7281000, "net_income_to_common": 7281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8275000, "total_current_assets": 8494000, "total_assets": 31074000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 3642000, "total_equity": 27432000, "shares_outstanding": 11374000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 5892000, "capital_expenditure": 0, "free_cash_flow": 5892000, "dividends_paid": 6484000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224934, "ticker_id": 404, "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1288000", "ebitda": "-1288000", "netIncome": "7281000", "grossProfit": "4215000", "depreciation": "None", "totalRevenue": "6258000", "costOfRevenue": "2043000", "interestIncome": "203000", "incomeBeforeTax": "7265000", "interestExpense": "0", "operatingIncome": "-1288000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "-16000", "reportedCurrency": "USD", "netInterestIncome": "203000", "nonInterestIncome": "None", "operatingExpenses": "1288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206297", "sellingGeneralAndAdministrative": "1288000", "netIncomeFromContinuingOperations": "7281000" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "31074000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-139520000", "totalLiabilities": "3642000", "otherCurrentAssets": "163000", "totalCurrentAssets": "8494000", "currentLongTermDebt": "None", "longTermInvestments": "22137000", "shortTermInvestments": "None", "currentNetReceivables": "56000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22580000", "currentAccountsPayable": "28000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "27432000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "570000", "totalCurrentLiabilities": "3642000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "8275000", "commonStockSharesOutstanding": "11374000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7281000", "profitLoss": "None", "dividendPayout": "6484000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-452000", "operatingCashflow": "5892000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6484000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6484000", "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": 6258000, "cost_of_revenue": 2043000, "gross_profit": 4215000, "research_and_development": null, "selling_general_admin": 1288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1288000, "depreciation_amortisation": 206297, "ebitda": -1288000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 7265000, "tax_provision": -16000, "effective_tax_rate": null, "net_income": 7281000, "net_income_continuing_ops": 7281000, "net_income_to_common": 7281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8275000, "short_term_investments": null, "net_receivables": 56000, "inventory": 0, "other_current_assets": null, "total_current_assets": 8494000, "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": 22580000, "total_assets": 31074000, "short_term_debt": null, "accounts_payable": 28000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3642000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 3642000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -139520000, "total_equity": 27432000, "shares_outstanding": 11374000, "operating_cash_flow": 5892000, "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": 6484000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6484000, "free_cash_flow": 5892000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1288000", "ebitda": "-1288000", "netIncome": "7281000", "grossProfit": "4215000", "depreciation": "None", "totalRevenue": "6258000", "costOfRevenue": "2043000", "interestIncome": "203000", "incomeBeforeTax": "7265000", "interestExpense": "0", "operatingIncome": "-1288000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "-16000", "reportedCurrency": "USD", "netInterestIncome": "203000", "nonInterestIncome": "None", "operatingExpenses": "1288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206297", "sellingGeneralAndAdministrative": "1288000", "netIncomeFromContinuingOperations": "7281000" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "31074000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-139520000", "totalLiabilities": "3642000", "otherCurrentAssets": "163000", "totalCurrentAssets": "8494000", "currentLongTermDebt": "None", "longTermInvestments": "22137000", "shortTermInvestments": "None", "currentNetReceivables": "56000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22580000", "currentAccountsPayable": "28000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "27432000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "570000", "totalCurrentLiabilities": "3642000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "8275000", "commonStockSharesOutstanding": "11374000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7281000", "profitLoss": "None", "dividendPayout": "6484000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-452000", "operatingCashflow": "5892000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6484000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6484000", "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": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -2184000, "ebitda": -2184000, "pretax_income": 9931000, "tax_provision": 212000, "net_income": 9719000, "net_income_to_common": 9719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8706000, "total_current_assets": 9399000, "total_assets": 32550000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6076000, "total_equity": 26474000, "shares_outstanding": 11374000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6664000, "capital_expenditure": 0, "free_cash_flow": 6664000, "dividends_paid": 5687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224939, "ticker_id": 404, "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2184000", "ebitda": "-2184000", "netIncome": "9719000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "513000", "incomeBeforeTax": "9931000", "interestExpense": "9397000", "operatingIncome": "-2184000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "212000", "reportedCurrency": "USD", "netInterestIncome": "513000", "nonInterestIncome": "None", "operatingExpenses": "2184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171860", "sellingGeneralAndAdministrative": "2184000", "netIncomeFromContinuingOperations": "9719000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "32550000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-140326000", "totalLiabilities": "6076000", "otherCurrentAssets": "185000", "totalCurrentAssets": "9399000", "currentLongTermDebt": "None", "longTermInvestments": "22641000", "shortTermInvestments": "None", "currentNetReceivables": "508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23151000", "currentAccountsPayable": "1568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "26474000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1464000", "totalCurrentLiabilities": "6076000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "8706000", "commonStockSharesOutstanding": "11374000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8706000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7001000", "profitLoss": "None", "dividendPayout": "5687000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-293000", "operatingCashflow": "6664000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5687000", "cashflowFromInvestment": "-23770000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5687000", "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": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 2184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2184000, "depreciation_amortisation": 171860, "ebitda": -2184000, "interest_expense": 9397000, "interest_income": null, "other_non_operating": null, "pretax_income": 9931000, "tax_provision": 212000, "effective_tax_rate": null, "net_income": 9719000, "net_income_continuing_ops": 9719000, "net_income_to_common": 9719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8706000, "short_term_investments": null, "net_receivables": 508000, "inventory": null, "other_current_assets": null, "total_current_assets": 9399000, "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": 23151000, "total_assets": 32550000, "short_term_debt": null, "accounts_payable": 1568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6076000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 6076000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -140326000, "total_equity": 26474000, "shares_outstanding": 11374000, "operating_cash_flow": 6664000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23770000, "dividends_paid": 5687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5687000, "free_cash_flow": 6664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2184000", "ebitda": "-2184000", "netIncome": "9719000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "513000", "incomeBeforeTax": "9931000", "interestExpense": "9397000", "operatingIncome": "-2184000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "212000", "reportedCurrency": "USD", "netInterestIncome": "513000", "nonInterestIncome": "None", "operatingExpenses": "2184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171860", "sellingGeneralAndAdministrative": "2184000", "netIncomeFromContinuingOperations": "9719000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "32550000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-140326000", "totalLiabilities": "6076000", "otherCurrentAssets": "185000", "totalCurrentAssets": "9399000", "currentLongTermDebt": "None", "longTermInvestments": "22641000", "shortTermInvestments": "None", "currentNetReceivables": "508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23151000", "currentAccountsPayable": "1568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "26474000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1464000", "totalCurrentLiabilities": "6076000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "8706000", "commonStockSharesOutstanding": "11374000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8706000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7001000", "profitLoss": "None", "dividendPayout": "5687000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-293000", "operatingCashflow": "6664000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5687000", "cashflowFromInvestment": "-23770000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5687000", "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": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -6639000, "ebitda": 20128000, "pretax_income": -9234000, "tax_provision": -31957000, "net_income": 22723000, "net_income_to_common": 22723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31580000, "total_current_assets": 33222000, "total_assets": 35284000, "short_term_debt": 2459000, "long_term_debt": null, "total_debt": 2459000, "total_liabilities": 10046000, "total_equity": 25238000, "shares_outstanding": 9638000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13392000, "capital_expenditure": 0, "free_cash_flow": -13392000, "dividends_paid": 5686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224944, "ticker_id": 404, "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6639000", "ebitda": "20128000", "netIncome": "22723000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-9234000", "interestExpense": "2595000", "operatingIncome": "-6639000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "-31957000", "reportedCurrency": "USD", "netInterestIncome": "-2595000", "nonInterestIncome": "None", "operatingExpenses": "6639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26767000", "sellingGeneralAndAdministrative": "6639000", "netIncomeFromContinuingOperations": "-1858000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "35284000", "longTermDebt": "None", "shortTermDebt": "2459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-141643000", "totalLiabilities": "10046000", "otherCurrentAssets": "841000", "totalCurrentAssets": "33222000", "currentLongTermDebt": "None", "longTermInvestments": "1555000", "shortTermInvestments": "None", "currentNetReceivables": "801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2062000", "currentAccountsPayable": "2293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "25238000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5059000", "totalCurrentLiabilities": "10010000", "otherNonCurrentLiabilities": "36000", "totalNonCurrentLiabilities": "36000", "cashAndShortTermInvestments": "31580000", "commonStockSharesOutstanding": "9638000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22723000", "profitLoss": "None", "dividendPayout": "5686000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13392000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23661000", "cashflowFromInvestment": "51600000", "stockBasedCompensation": "881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5686000", "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": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 6639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6639000, "depreciation_amortisation": 26767000, "ebitda": 20128000, "interest_expense": 2595000, "interest_income": null, "other_non_operating": null, "pretax_income": -9234000, "tax_provision": -31957000, "effective_tax_rate": null, "net_income": 22723000, "net_income_continuing_ops": -1858000, "net_income_to_common": 22723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31580000, "short_term_investments": null, "net_receivables": 801000, "inventory": null, "other_current_assets": null, "total_current_assets": 33222000, "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": 2062000, "total_assets": 35284000, "short_term_debt": 2459000, "accounts_payable": 2293000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10010000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36000, "total_liabilities": 10046000, "total_debt": 2459000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -141643000, "total_equity": 25238000, "shares_outstanding": 9638000, "operating_cash_flow": -13392000, "stock_based_compensation": 881000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 51600000, "dividends_paid": 5686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23661000, "free_cash_flow": -13392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6639000", "ebitda": "20128000", "netIncome": "22723000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-9234000", "interestExpense": "2595000", "operatingIncome": "-6639000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "-31957000", "reportedCurrency": "USD", "netInterestIncome": "-2595000", "nonInterestIncome": "None", "operatingExpenses": "6639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26767000", "sellingGeneralAndAdministrative": "6639000", "netIncomeFromContinuingOperations": "-1858000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "35284000", "longTermDebt": "None", "shortTermDebt": "2459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-141643000", "totalLiabilities": "10046000", "otherCurrentAssets": "841000", "totalCurrentAssets": "33222000", "currentLongTermDebt": "None", "longTermInvestments": "1555000", "shortTermInvestments": "None", "currentNetReceivables": "801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2062000", "currentAccountsPayable": "2293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "25238000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5059000", "totalCurrentLiabilities": "10010000", "otherNonCurrentLiabilities": "36000", "totalNonCurrentLiabilities": "36000", "cashAndShortTermInvestments": "31580000", "commonStockSharesOutstanding": "9638000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22723000", "profitLoss": "None", "dividendPayout": "5686000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13392000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23661000", "cashflowFromInvestment": "51600000", "stockBasedCompensation": "881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5686000", "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": "2017-06-30", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 5213000, "gross_profit": -5213000, "ebit": -42162000, "ebitda": -36949000, "pretax_income": -42162000, "tax_provision": 96801000, "net_income": -138963000, "net_income_to_common": -138963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17032000, "total_current_assets": 50467000, "total_assets": 52521000, "short_term_debt": 33158000, "long_term_debt": 1142000, "total_debt": 34300000, "total_liabilities": 63621000, "total_equity": -11100000, "shares_outstanding": 8056000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -69133000, "capital_expenditure": 3233000, "free_cash_flow": -65900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224948, "ticker_id": 404, "period_end_date": "2017-06-30", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42162000", "ebitda": "-36949000", "netIncome": "-138963000", "grossProfit": "-5213000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "5213000", "interestIncome": "None", "incomeBeforeTax": "-42162000", "interestExpense": "0", "operatingIncome": "-41784000", "fiscalDateEnding": "2017-06-30", "incomeTaxExpense": "96801000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "24871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3453000", "costofGoodsAndServicesSold": "5213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5213000", "sellingGeneralAndAdministrative": "41784000", "netIncomeFromContinuingOperations": "-42162000" }, "balance": { "goodwill": "None", "inventory": "26614000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "52521000", "longTermDebt": "1142000", "shortTermDebt": "33158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-158680000", "totalLiabilities": "63621000", "otherCurrentAssets": "1599000", "totalCurrentAssets": "50467000", "currentLongTermDebt": "33158000", "longTermInvestments": "1257000", "shortTermInvestments": "None", "currentNetReceivables": "5222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2054000", "currentAccountsPayable": "15265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34300000", "totalShareholderEquity": "-11100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10401000", "totalCurrentLiabilities": "62391000", "otherNonCurrentLiabilities": "88000", "totalNonCurrentLiabilities": "1230000", "cashAndShortTermInvestments": "17032000", "commonStockSharesOutstanding": "8056000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-06-30", "reportedCurrency": "USD", "changeInInventory": "28721000", "operatingCashflow": "-69133000", "capitalExpenditures": "3233000", "changeInReceivables": "2465000", "changeInExchangeRate": "-84000", "cashflowFromFinancing": "33169000", "cashflowFromInvestment": "-2445000", "stockBasedCompensation": "-597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38493000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10013000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 5213000, "gross_profit": -5213000, "research_and_development": null, "selling_general_admin": 41784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42162000, "depreciation_amortisation": 5213000, "ebitda": -36949000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -42162000, "tax_provision": 96801000, "effective_tax_rate": null, "net_income": -138963000, "net_income_continuing_ops": -42162000, "net_income_to_common": -138963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17032000, "short_term_investments": null, "net_receivables": 5222000, "inventory": 26614000, "other_current_assets": null, "total_current_assets": 50467000, "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": 2054000, "total_assets": 52521000, "short_term_debt": 33158000, "accounts_payable": 15265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62391000, "long_term_debt": 1142000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1230000, "total_liabilities": 63621000, "total_debt": 34300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -158680000, "total_equity": -11100000, "shares_outstanding": 8056000, "operating_cash_flow": -69133000, "stock_based_compensation": -597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3233000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33169000, "free_cash_flow": -65900000, "net_change_in_cash": -38493000 }, "raw_data": { "income": { "ebit": "-42162000", "ebitda": "-36949000", "netIncome": "-138963000", "grossProfit": "-5213000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "5213000", "interestIncome": "None", "incomeBeforeTax": "-42162000", "interestExpense": "0", "operatingIncome": "-41784000", "fiscalDateEnding": "2017-06-30", "incomeTaxExpense": "96801000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "24871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3453000", "costofGoodsAndServicesSold": "5213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5213000", "sellingGeneralAndAdministrative": "41784000", "netIncomeFromContinuingOperations": "-42162000" }, "balance": { "goodwill": "None", "inventory": "26614000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "52521000", "longTermDebt": "1142000", "shortTermDebt": "33158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-158680000", "totalLiabilities": "63621000", "otherCurrentAssets": "1599000", "totalCurrentAssets": "50467000", "currentLongTermDebt": "33158000", "longTermInvestments": "1257000", "shortTermInvestments": "None", "currentNetReceivables": "5222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2054000", "currentAccountsPayable": "15265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34300000", "totalShareholderEquity": "-11100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10401000", "totalCurrentLiabilities": "62391000", "otherNonCurrentLiabilities": "88000", "totalNonCurrentLiabilities": "1230000", "cashAndShortTermInvestments": "17032000", "commonStockSharesOutstanding": "8056000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-06-30", "reportedCurrency": "USD", "changeInInventory": "28721000", "operatingCashflow": "-69133000", "capitalExpenditures": "3233000", "changeInReceivables": "2465000", "changeInExchangeRate": "-84000", "cashflowFromFinancing": "33169000", "cashflowFromInvestment": "-2445000", "stockBasedCompensation": "-597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38493000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10013000", "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": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -103894, "ebitda": null, "pretax_income": 1109516, "tax_provision": null, "net_income": 1109516, "net_income_to_common": 1109516, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 642920, "total_current_assets": 647907, "total_assets": 151968648, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6328584, "total_equity": 145640064, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -40878, "capital_expenditure": 0, "free_cash_flow": -40878, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224912, "ticker_id": 404, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "1109516", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "1109516", "interestExpense": "None", "operatingIncome": "-103894", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "103894", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "103894", "netIncomeFromContinuingOperations": "1109516" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "151968648", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5681177", "totalLiabilities": "6328584", "otherCurrentAssets": "None", "totalCurrentAssets": "647907", "currentLongTermDebt": "150426", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151320741", "currentAccountsPayable": "38837", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "145640064", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "328584", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6000000", "cashAndShortTermInvestments": "642920", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "642920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1109516", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-40878", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 103894, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -103894, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1109516, "tax_provision": null, "effective_tax_rate": null, "net_income": 1109516, "net_income_continuing_ops": 1109516, "net_income_to_common": 1109516, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 642920, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 647907, "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": 151320741, "total_assets": 151968648, "short_term_debt": null, "accounts_payable": 38837, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328584, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6000000, "total_liabilities": 6328584, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5681177, "total_equity": 145640064, "shares_outstanding": 20000000, "operating_cash_flow": -40878, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -40878, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "1109516", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "1109516", "interestExpense": "None", "operatingIncome": "-103894", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "103894", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "103894", "netIncomeFromContinuingOperations": "1109516" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "151968648", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5681177", "totalLiabilities": "6328584", "otherCurrentAssets": "None", "totalCurrentAssets": "647907", "currentLongTermDebt": "150426", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151320741", "currentAccountsPayable": "38837", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "145640064", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "328584", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6000000", "cashAndShortTermInvestments": "642920", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "642920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1109516", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-40878", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -33774, "ebitda": null, "pretax_income": 202007, "tax_provision": null, "net_income": 202007, "net_income_to_common": 202007, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -600, "capital_expenditure": 0, "free_cash_flow": -600, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224913, "ticker_id": 404, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "202007", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "202007", "interestExpense": "None", "operatingIncome": "-33774", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "33774", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "33774", "netIncomeFromContinuingOperations": "202007" }, "cashflow": { "netIncome": "202007", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-600", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150677000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 33774, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33774, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 202007, "tax_provision": null, "effective_tax_rate": null, "net_income": 202007, "net_income_continuing_ops": 202007, "net_income_to_common": 202007, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": -600, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 150677000, "free_cash_flow": -600, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "202007", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "202007", "interestExpense": "None", "operatingIncome": "-33774", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "33774", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "33774", "netIncomeFromContinuingOperations": "202007" }, "cashflow": { "netIncome": "202007", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-600", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150677000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -56176, "ebitda": null, "pretax_income": -56176, "tax_provision": null, "net_income": -56176, "net_income_to_common": -56176, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7398, "total_current_assets": 7398, "total_assets": 532663, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 563839, "total_equity": -31176, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7002, "capital_expenditure": 0, "free_cash_flow": -7002, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224914, "ticker_id": 404, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-56176", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-56176", "interestExpense": "None", "operatingIncome": "-56176", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56176", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "56176", "netIncomeFromContinuingOperations": "-56176" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "532663", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-56176", "totalLiabilities": "563839", "otherCurrentAssets": "None", "totalCurrentAssets": "7398", "currentLongTermDebt": "17500", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525265", "currentAccountsPayable": "1654", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-31176", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "563839", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "7398", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7398", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56176", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7002", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14400", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 56176, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56176, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -56176, "tax_provision": null, "effective_tax_rate": null, "net_income": -56176, "net_income_continuing_ops": -56176, "net_income_to_common": -56176, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7398, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7398, "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": 525265, "total_assets": 532663, "short_term_debt": null, "accounts_payable": 1654, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563839, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 563839, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56176, "total_equity": -31176, "shares_outstanding": 20000000, "operating_cash_flow": -7002, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14400, "free_cash_flow": -7002, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-56176", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-56176", "interestExpense": "None", "operatingIncome": "-56176", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56176", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "56176", "netIncomeFromContinuingOperations": "-56176" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "532663", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-56176", "totalLiabilities": "563839", "otherCurrentAssets": "None", "totalCurrentAssets": "7398", "currentLongTermDebt": "17500", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525265", "currentAccountsPayable": "1654", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-31176", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "563839", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "7398", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7398", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56176", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7002", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14400", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 25000, "total_assets": 215000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 203520, "total_equity": 11480, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224915, "ticker_id": 404, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "215000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13520", "totalLiabilities": "203520", "otherCurrentAssets": "None", "totalCurrentAssets": "25000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11480", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "203520", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25000, "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": 190000, "total_assets": 215000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203520, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 203520, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13520, "total_equity": 11480, "shares_outstanding": 20000000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "215000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13520", "totalLiabilities": "203520", "otherCurrentAssets": "None", "totalCurrentAssets": "25000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11480", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "203520", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 13159000, "cost_of_revenue": 4992000, "gross_profit": 8167000, "ebit": -1383000, "ebitda": 2702000, "pretax_income": -2198000, "tax_provision": -371000, "net_income": 2000, "net_income_to_common": 2000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7536000, "total_current_assets": 25339000, "total_assets": 88105000, "short_term_debt": 4038000, "long_term_debt": 21490000, "total_debt": 25528000, "total_liabilities": 40669000, "total_equity": 47436000, "shares_outstanding": 12874000, "goodwill_and_intangibles": 22941000 }, "cash_flow": { "operating_cash_flow": 1896000, "capital_expenditure": 133000, "free_cash_flow": 2029000, "dividends_paid": 515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224917, "ticker_id": 404, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1383000", "ebitda": "2702000", "netIncome": "2000", "grossProfit": "8167000", "depreciation": "None", "totalRevenue": "13159000", "costOfRevenue": "4992000", "interestIncome": "None", "incomeBeforeTax": "-2198000", "interestExpense": "815000", "operatingIncome": "-1383000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-371000", "reportedCurrency": "USD", "netInterestIncome": "-815000", "nonInterestIncome": "None", "operatingExpenses": "9550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4085000", "sellingGeneralAndAdministrative": "9395000", "netIncomeFromContinuingOperations": "2000" }, "balance": { "goodwill": "19136000", "inventory": "15943000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "88105000", "longTermDebt": "21490000", "shortTermDebt": "4038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3805000", "reportedCurrency": "USD", "retainedEarnings": "-126995000", "totalLiabilities": "40669000", "otherCurrentAssets": "1290000", "totalCurrentAssets": "25339000", "currentLongTermDebt": "1250000", "longTermInvestments": "15926000", "shortTermInvestments": "None", "currentNetReceivables": "570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62766000", "currentAccountsPayable": "291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32051000", "totalShareholderEquity": "47436000", "capitalLeaseObligations": "9311000", "otherCurrentLiabilities": "4325000", "totalCurrentLiabilities": "12656000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28013000", "cashAndShortTermInvestments": "7536000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "3805000", "cashAndCashEquivalentsAtCarryingValue": "7536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000", "profitLoss": "None", "dividendPayout": "515000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3717000", "operatingCashflow": "1896000", "capitalExpenditures": "133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-916000", "cashflowFromInvestment": "137000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13159000, "cost_of_revenue": 4992000, "gross_profit": 8167000, "research_and_development": null, "selling_general_admin": 9395000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1383000, "depreciation_amortisation": 4085000, "ebitda": 2702000, "interest_expense": 815000, "interest_income": null, "other_non_operating": null, "pretax_income": -2198000, "tax_provision": -371000, "effective_tax_rate": null, "net_income": 2000, "net_income_continuing_ops": 2000, "net_income_to_common": 2000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7536000, "short_term_investments": null, "net_receivables": 570000, "inventory": 15943000, "other_current_assets": null, "total_current_assets": 25339000, "net_ppe": null, "goodwill": 19136000, "intangible_assets": 3805000, "goodwill_and_intangibles": 22941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62766000, "total_assets": 88105000, "short_term_debt": 4038000, "accounts_payable": 291000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12656000, "long_term_debt": 21490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28013000, "total_liabilities": 40669000, "total_debt": 25528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -126995000, "total_equity": 47436000, "shares_outstanding": 12874000, "operating_cash_flow": 1896000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 137000, "dividends_paid": 515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -916000, "free_cash_flow": 2029000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1383000", "ebitda": "2702000", "netIncome": "2000", "grossProfit": "8167000", "depreciation": "None", "totalRevenue": "13159000", "costOfRevenue": "4992000", "interestIncome": "None", "incomeBeforeTax": "-2198000", "interestExpense": "815000", "operatingIncome": "-1383000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-371000", "reportedCurrency": "USD", "netInterestIncome": "-815000", "nonInterestIncome": "None", "operatingExpenses": "9550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4085000", "sellingGeneralAndAdministrative": "9395000", "netIncomeFromContinuingOperations": "2000" }, "balance": { "goodwill": "19136000", "inventory": "15943000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "88105000", "longTermDebt": "21490000", "shortTermDebt": "4038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3805000", "reportedCurrency": "USD", "retainedEarnings": "-126995000", "totalLiabilities": "40669000", "otherCurrentAssets": "1290000", "totalCurrentAssets": "25339000", "currentLongTermDebt": "1250000", "longTermInvestments": "15926000", "shortTermInvestments": "None", "currentNetReceivables": "570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62766000", "currentAccountsPayable": "291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32051000", "totalShareholderEquity": "47436000", "capitalLeaseObligations": "9311000", "otherCurrentLiabilities": "4325000", "totalCurrentLiabilities": "12656000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28013000", "cashAndShortTermInvestments": "7536000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "3805000", "cashAndCashEquivalentsAtCarryingValue": "7536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000", "profitLoss": "None", "dividendPayout": "515000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3717000", "operatingCashflow": "1896000", "capitalExpenditures": "133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-916000", "cashflowFromInvestment": "137000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4085000", "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": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 14186000, "cost_of_revenue": 5477000, "gross_profit": 8709000, "ebit": -929000, "ebitda": 3489000, "pretax_income": -1598000, "tax_provision": 1332000, "net_income": -606000, "net_income_to_common": -606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6323000, "total_current_assets": 24460000, "total_assets": 88166000, "short_term_debt": 3911000, "long_term_debt": 21490000, "total_debt": 25401000, "total_liabilities": 40312000, "total_equity": 47854000, "shares_outstanding": 12874000, "goodwill_and_intangibles": 23320000 }, "cash_flow": { "operating_cash_flow": 1896000, "capital_expenditure": 133000, "free_cash_flow": 2029000, "dividends_paid": 515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224918, "ticker_id": 404, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-929000", "ebitda": "3489000", "netIncome": "-606000", "grossProfit": "8709000", "depreciation": "None", "totalRevenue": "14186000", "costOfRevenue": "5477000", "interestIncome": "None", "incomeBeforeTax": "-1598000", "interestExpense": "669000", "operatingIncome": "-929000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1332000", "reportedCurrency": "USD", "netInterestIncome": "-815000", "nonInterestIncome": "None", "operatingExpenses": "9638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4418000", "sellingGeneralAndAdministrative": "9315000", "netIncomeFromContinuingOperations": "2000" }, "balance": { "goodwill": "19136000", "inventory": "16677000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "88166000", "longTermDebt": "21490000", "shortTermDebt": "3911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4184000", "reportedCurrency": "USD", "retainedEarnings": "-126481000", "totalLiabilities": "40312000", "otherCurrentAssets": "879000", "totalCurrentAssets": "24460000", "currentLongTermDebt": "1250000", "longTermInvestments": "15926000", "shortTermInvestments": "None", "currentNetReceivables": "581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63707000", "currentAccountsPayable": "216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32645000", "totalShareholderEquity": "47854000", "capitalLeaseObligations": "9311000", "otherCurrentLiabilities": "3379000", "totalCurrentLiabilities": "11578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28734000", "cashAndShortTermInvestments": "6323000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "4184000", "cashAndCashEquivalentsAtCarryingValue": "6323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000", "profitLoss": "None", "dividendPayout": "515000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3717000", "operatingCashflow": "1896000", "capitalExpenditures": "133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-916000", "cashflowFromInvestment": "242000", "stockBasedCompensation": "1234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14186000, "cost_of_revenue": 5477000, "gross_profit": 8709000, "research_and_development": null, "selling_general_admin": 9315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -929000, "depreciation_amortisation": 4418000, "ebitda": 3489000, "interest_expense": 669000, "interest_income": null, "other_non_operating": null, "pretax_income": -1598000, "tax_provision": 1332000, "effective_tax_rate": null, "net_income": -606000, "net_income_continuing_ops": 2000, "net_income_to_common": -606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6323000, "short_term_investments": null, "net_receivables": 581000, "inventory": 16677000, "other_current_assets": null, "total_current_assets": 24460000, "net_ppe": null, "goodwill": 19136000, "intangible_assets": 4184000, "goodwill_and_intangibles": 23320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63707000, "total_assets": 88166000, "short_term_debt": 3911000, "accounts_payable": 216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11578000, "long_term_debt": 21490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28734000, "total_liabilities": 40312000, "total_debt": 25401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -126481000, "total_equity": 47854000, "shares_outstanding": 12874000, "operating_cash_flow": 1896000, "stock_based_compensation": 1234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 242000, "dividends_paid": 515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -916000, "free_cash_flow": 2029000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-929000", "ebitda": "3489000", "netIncome": "-606000", "grossProfit": "8709000", "depreciation": "None", "totalRevenue": "14186000", "costOfRevenue": "5477000", "interestIncome": "None", "incomeBeforeTax": "-1598000", "interestExpense": "669000", "operatingIncome": "-929000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1332000", "reportedCurrency": "USD", "netInterestIncome": "-815000", "nonInterestIncome": "None", "operatingExpenses": "9638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4418000", "sellingGeneralAndAdministrative": "9315000", "netIncomeFromContinuingOperations": "2000" }, "balance": { "goodwill": "19136000", "inventory": "16677000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "88166000", "longTermDebt": "21490000", "shortTermDebt": "3911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4184000", "reportedCurrency": "USD", "retainedEarnings": "-126481000", "totalLiabilities": "40312000", "otherCurrentAssets": "879000", "totalCurrentAssets": "24460000", "currentLongTermDebt": "1250000", "longTermInvestments": "15926000", "shortTermInvestments": "None", "currentNetReceivables": "581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63707000", "currentAccountsPayable": "216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32645000", "totalShareholderEquity": "47854000", "capitalLeaseObligations": "9311000", "otherCurrentLiabilities": "3379000", "totalCurrentLiabilities": "11578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28734000", "cashAndShortTermInvestments": "6323000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "4184000", "cashAndCashEquivalentsAtCarryingValue": "6323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000", "profitLoss": "None", "dividendPayout": "515000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3717000", "operatingCashflow": "1896000", "capitalExpenditures": "133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-916000", "cashflowFromInvestment": "242000", "stockBasedCompensation": "1234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4085000", "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": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 15201000, "cost_of_revenue": 5497000, "gross_profit": 9704000, "ebit": -595000, "ebitda": 4053000, "pretax_income": -1297000, "tax_provision": 344000, "net_income": 262000, "net_income_to_common": 262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4172000, "total_current_assets": 24287000, "total_assets": 89398000, "short_term_debt": 4083000, "long_term_debt": 21742000, "total_debt": 25825000, "total_liabilities": 40854000, "total_equity": 48544000, "shares_outstanding": 12874000, "goodwill_and_intangibles": 23699000 }, "cash_flow": { "operating_cash_flow": 365000, "capital_expenditure": 106000, "free_cash_flow": 471000, "dividends_paid": 257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224920, "ticker_id": 404, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-595000", "ebitda": "4053000", "netIncome": "262000", "grossProfit": "9704000", "depreciation": "None", "totalRevenue": "15201000", "costOfRevenue": "5497000", "interestIncome": "None", "incomeBeforeTax": "-1297000", "interestExpense": "702000", "operatingIncome": "-595000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "-669000", "nonInterestIncome": "None", "operatingExpenses": "10299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4648000", "sellingGeneralAndAdministrative": "9914000", "netIncomeFromContinuingOperations": "-606000" }, "balance": { "goodwill": "19136000", "inventory": "18569000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "89398000", "longTermDebt": "21742000", "shortTermDebt": "4083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "4563000", "reportedCurrency": "USD", "retainedEarnings": "-125875000", "totalLiabilities": "40854000", "otherCurrentAssets": "1020000", "totalCurrentAssets": "24287000", "currentLongTermDebt": "1250000", "longTermInvestments": "16397000", "shortTermInvestments": "None", "currentNetReceivables": "19095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65111000", "currentAccountsPayable": "270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32866000", "totalShareholderEquity": "48544000", "capitalLeaseObligations": "9653000", "otherCurrentLiabilities": "3568000", "totalCurrentLiabilities": "12071000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28783000", "cashAndShortTermInvestments": "4172000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "4563000", "cashAndCashEquivalentsAtCarryingValue": "4172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263000", "profitLoss": "None", "dividendPayout": "257000", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-135000", "operatingCashflow": "365000", "capitalExpenditures": "106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650000", "cashflowFromInvestment": "732000", "stockBasedCompensation": "-8551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15201000, "cost_of_revenue": 5497000, "gross_profit": 9704000, "research_and_development": null, "selling_general_admin": 9914000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -595000, "depreciation_amortisation": 4648000, "ebitda": 4053000, "interest_expense": 702000, "interest_income": null, "other_non_operating": null, "pretax_income": -1297000, "tax_provision": 344000, "effective_tax_rate": null, "net_income": 262000, "net_income_continuing_ops": -606000, "net_income_to_common": 262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4172000, "short_term_investments": null, "net_receivables": 19095000, "inventory": 18569000, "other_current_assets": null, "total_current_assets": 24287000, "net_ppe": null, "goodwill": 19136000, "intangible_assets": 4563000, "goodwill_and_intangibles": 23699000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 65111000, "total_assets": 89398000, "short_term_debt": 4083000, "accounts_payable": 270000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12071000, "long_term_debt": 21742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28783000, "total_liabilities": 40854000, "total_debt": 25825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125875000, "total_equity": 48544000, "shares_outstanding": 12874000, "operating_cash_flow": 365000, "stock_based_compensation": -8551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 732000, "dividends_paid": 257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -650000, "free_cash_flow": 471000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-595000", "ebitda": "4053000", "netIncome": "262000", "grossProfit": "9704000", "depreciation": "None", "totalRevenue": "15201000", "costOfRevenue": "5497000", "interestIncome": "None", "incomeBeforeTax": "-1297000", "interestExpense": "702000", "operatingIncome": "-595000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "-669000", "nonInterestIncome": "None", "operatingExpenses": "10299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4648000", "sellingGeneralAndAdministrative": "9914000", "netIncomeFromContinuingOperations": "-606000" }, "balance": { "goodwill": "19136000", "inventory": "18569000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "89398000", "longTermDebt": "21742000", "shortTermDebt": "4083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "4563000", "reportedCurrency": "USD", "retainedEarnings": "-125875000", "totalLiabilities": "40854000", "otherCurrentAssets": "1020000", "totalCurrentAssets": "24287000", "currentLongTermDebt": "1250000", "longTermInvestments": "16397000", "shortTermInvestments": "None", "currentNetReceivables": "19095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65111000", "currentAccountsPayable": "270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32866000", "totalShareholderEquity": "48544000", "capitalLeaseObligations": "9653000", "otherCurrentLiabilities": "3568000", "totalCurrentLiabilities": "12071000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28783000", "cashAndShortTermInvestments": "4172000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "4563000", "cashAndCashEquivalentsAtCarryingValue": "4172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263000", "profitLoss": "None", "dividendPayout": "257000", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-135000", "operatingCashflow": "365000", "capitalExpenditures": "106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650000", "cashflowFromInvestment": "732000", "stockBasedCompensation": "-8551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 14236000, "cost_of_revenue": 5390000, "gross_profit": 8846000, "ebit": -1738000, "ebitda": 2598000, "pretax_income": -2444000, "tax_provision": -363000, "net_income": -321000, "net_income_to_common": -321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3730000, "total_current_assets": 27584000, "total_assets": 94401000, "short_term_debt": 4563000, "long_term_debt": 21994000, "total_debt": 26557000, "total_liabilities": 45858000, "total_equity": 48543000, "shares_outstanding": 12874000, "goodwill_and_intangibles": 24078000 }, "cash_flow": { "operating_cash_flow": 365000, "capital_expenditure": 106000, "free_cash_flow": 471000, "dividends_paid": 257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224921, "ticker_id": 404, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1738000", "ebitda": "2598000", "netIncome": "-321000", "grossProfit": "8846000", "depreciation": "None", "totalRevenue": "14236000", "costOfRevenue": "5390000", "interestIncome": "None", "incomeBeforeTax": "-2444000", "interestExpense": "706000", "operatingIncome": "-1738000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-363000", "reportedCurrency": "USD", "netInterestIncome": "-702000", "nonInterestIncome": "None", "operatingExpenses": "10584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4336000", "sellingGeneralAndAdministrative": "10291000", "netIncomeFromContinuingOperations": "262000" }, "balance": { "goodwill": "19136000", "inventory": "22074000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "94401000", "longTermDebt": "21994000", "shortTermDebt": "4563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4942000", "reportedCurrency": "USD", "retainedEarnings": "-125881000", "totalLiabilities": "45858000", "otherCurrentAssets": "1119000", "totalCurrentAssets": "27584000", "currentLongTermDebt": "1250000", "longTermInvestments": "16392000", "shortTermInvestments": "None", "currentNetReceivables": "22735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66817000", "currentAccountsPayable": "301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32959000", "totalShareholderEquity": "48543000", "capitalLeaseObligations": "9622000", "otherCurrentLiabilities": "8487000", "totalCurrentLiabilities": "17462000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28396000", "cashAndShortTermInvestments": "3730000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "4942000", "cashAndCashEquivalentsAtCarryingValue": "3730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262000", "profitLoss": "None", "dividendPayout": "257000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-135000", "operatingCashflow": "365000", "capitalExpenditures": "106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650000", "cashflowFromInvestment": "265000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14236000, "cost_of_revenue": 5390000, "gross_profit": 8846000, "research_and_development": null, "selling_general_admin": 10291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1738000, "depreciation_amortisation": 4336000, "ebitda": 2598000, "interest_expense": 706000, "interest_income": null, "other_non_operating": null, "pretax_income": -2444000, "tax_provision": -363000, "effective_tax_rate": null, "net_income": -321000, "net_income_continuing_ops": 262000, "net_income_to_common": -321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3730000, "short_term_investments": null, "net_receivables": 22735000, "inventory": 22074000, "other_current_assets": null, "total_current_assets": 27584000, "net_ppe": null, "goodwill": 19136000, "intangible_assets": 4942000, "goodwill_and_intangibles": 24078000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66817000, "total_assets": 94401000, "short_term_debt": 4563000, "accounts_payable": 301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17462000, "long_term_debt": 21994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28396000, "total_liabilities": 45858000, "total_debt": 26557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125881000, "total_equity": 48543000, "shares_outstanding": 12874000, "operating_cash_flow": 365000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 265000, "dividends_paid": 257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -650000, "free_cash_flow": 471000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1738000", "ebitda": "2598000", "netIncome": "-321000", "grossProfit": "8846000", "depreciation": "None", "totalRevenue": "14236000", "costOfRevenue": "5390000", "interestIncome": "None", "incomeBeforeTax": "-2444000", "interestExpense": "706000", "operatingIncome": "-1738000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-363000", "reportedCurrency": "USD", "netInterestIncome": "-702000", "nonInterestIncome": "None", "operatingExpenses": "10584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4336000", "sellingGeneralAndAdministrative": "10291000", "netIncomeFromContinuingOperations": "262000" }, "balance": { "goodwill": "19136000", "inventory": "22074000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "94401000", "longTermDebt": "21994000", "shortTermDebt": "4563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4942000", "reportedCurrency": "USD", "retainedEarnings": "-125881000", "totalLiabilities": "45858000", "otherCurrentAssets": "1119000", "totalCurrentAssets": "27584000", "currentLongTermDebt": "1250000", "longTermInvestments": "16392000", "shortTermInvestments": "None", "currentNetReceivables": "22735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66817000", "currentAccountsPayable": "301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32959000", "totalShareholderEquity": "48543000", "capitalLeaseObligations": "9622000", "otherCurrentLiabilities": "8487000", "totalCurrentLiabilities": "17462000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28396000", "cashAndShortTermInvestments": "3730000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "4942000", "cashAndCashEquivalentsAtCarryingValue": "3730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262000", "profitLoss": "None", "dividendPayout": "257000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-135000", "operatingCashflow": "365000", "capitalExpenditures": "106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650000", "cashflowFromInvestment": "265000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 13257000, "cost_of_revenue": 5068000, "gross_profit": 8189000, "ebit": -1653000, "ebitda": 2475000, "pretax_income": -2452000, "tax_provision": 29000, "net_income": 65000, "net_income_to_common": 65000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8238000, "total_current_assets": 27583000, "total_assets": 95529000, "short_term_debt": 3171000, "long_term_debt": 22247000, "total_debt": 25418000, "total_liabilities": 42748000, "total_equity": 52781000, "shares_outstanding": 12874000, "goodwill_and_intangibles": 24380000 }, "cash_flow": { "operating_cash_flow": -487000, "capital_expenditure": 144000, "free_cash_flow": -343000, "dividends_paid": 3862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224922, "ticker_id": 404, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1653000", "ebitda": "2475000", "netIncome": "65000", "grossProfit": "8189000", "depreciation": "None", "totalRevenue": "13257000", "costOfRevenue": "5068000", "interestIncome": "None", "incomeBeforeTax": "-2452000", "interestExpense": "799000", "operatingIncome": "-1653000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "29000", "reportedCurrency": "USD", "netInterestIncome": "-706000", "nonInterestIncome": "None", "operatingExpenses": "9842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4128000", "sellingGeneralAndAdministrative": "9446000", "netIncomeFromContinuingOperations": "-321000" }, "balance": { "goodwill": "19133000", "inventory": "17651000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "95529000", "longTermDebt": "22247000", "shortTermDebt": "3171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "5247000", "reportedCurrency": "USD", "retainedEarnings": "-121698000", "totalLiabilities": "42748000", "otherCurrentAssets": "1256000", "totalCurrentAssets": "27583000", "currentLongTermDebt": "1250000", "longTermInvestments": "17430000", "shortTermInvestments": "None", "currentNetReceivables": "18089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67946000", "currentAccountsPayable": "228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32788000", "totalShareholderEquity": "52781000", "capitalLeaseObligations": "9462000", "otherCurrentLiabilities": "5696000", "totalCurrentLiabilities": "13131000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29617000", "cashAndShortTermInvestments": "8238000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "5247000", "cashAndCashEquivalentsAtCarryingValue": "8238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-321000", "profitLoss": "None", "dividendPayout": "3862000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "223000", "operatingCashflow": "-487000", "capitalExpenditures": "144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4231000", "cashflowFromInvestment": "-398000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13257000, "cost_of_revenue": 5068000, "gross_profit": 8189000, "research_and_development": null, "selling_general_admin": 9446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1653000, "depreciation_amortisation": 4128000, "ebitda": 2475000, "interest_expense": 799000, "interest_income": null, "other_non_operating": null, "pretax_income": -2452000, "tax_provision": 29000, "effective_tax_rate": null, "net_income": 65000, "net_income_continuing_ops": -321000, "net_income_to_common": 65000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8238000, "short_term_investments": null, "net_receivables": 18089000, "inventory": 17651000, "other_current_assets": null, "total_current_assets": 27583000, "net_ppe": null, "goodwill": 19133000, "intangible_assets": 5247000, "goodwill_and_intangibles": 24380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67946000, "total_assets": 95529000, "short_term_debt": 3171000, "accounts_payable": 228000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13131000, "long_term_debt": 22247000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29617000, "total_liabilities": 42748000, "total_debt": 25418000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -121698000, "total_equity": 52781000, "shares_outstanding": 12874000, "operating_cash_flow": -487000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -398000, "dividends_paid": 3862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4231000, "free_cash_flow": -343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1653000", "ebitda": "2475000", "netIncome": "65000", "grossProfit": "8189000", "depreciation": "None", "totalRevenue": "13257000", "costOfRevenue": "5068000", "interestIncome": "None", "incomeBeforeTax": "-2452000", "interestExpense": "799000", "operatingIncome": "-1653000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "29000", "reportedCurrency": "USD", "netInterestIncome": "-706000", "nonInterestIncome": "None", "operatingExpenses": "9842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4128000", "sellingGeneralAndAdministrative": "9446000", "netIncomeFromContinuingOperations": "-321000" }, "balance": { "goodwill": "19133000", "inventory": "17651000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "95529000", "longTermDebt": "22247000", "shortTermDebt": "3171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "5247000", "reportedCurrency": "USD", "retainedEarnings": "-121698000", "totalLiabilities": "42748000", "otherCurrentAssets": "1256000", "totalCurrentAssets": "27583000", "currentLongTermDebt": "1250000", "longTermInvestments": "17430000", "shortTermInvestments": "None", "currentNetReceivables": "18089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67946000", "currentAccountsPayable": "228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32788000", "totalShareholderEquity": "52781000", "capitalLeaseObligations": "9462000", "otherCurrentLiabilities": "5696000", "totalCurrentLiabilities": "13131000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29617000", "cashAndShortTermInvestments": "8238000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "5247000", "cashAndCashEquivalentsAtCarryingValue": "8238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-321000", "profitLoss": "None", "dividendPayout": "3862000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "223000", "operatingCashflow": "-487000", "capitalExpenditures": "144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4231000", "cashflowFromInvestment": "-398000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 13676000, "cost_of_revenue": 4990000, "gross_profit": 8686000, "ebit": -869000, "ebitda": 3264000, "pretax_income": -1490000, "tax_provision": 13000, "net_income": 848000, "net_income_to_common": 848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7766000, "total_current_assets": 26113000, "total_assets": 95061000, "short_term_debt": 3199000, "long_term_debt": 23750000, "total_debt": 26949000, "total_liabilities": 42597000, "total_equity": 52464000, "shares_outstanding": 12874000, "goodwill_and_intangibles": 24601000 }, "cash_flow": { "operating_cash_flow": -29000, "capital_expenditure": 142000, "free_cash_flow": 113000, "dividends_paid": 1931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224923, "ticker_id": 404, "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-869000", "ebitda": "3264000", "netIncome": "848000", "grossProfit": "8686000", "depreciation": "None", "totalRevenue": "13676000", "costOfRevenue": "4990000", "interestIncome": "None", "incomeBeforeTax": "-1490000", "interestExpense": "621000", "operatingIncome": "-869000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-799000", "nonInterestIncome": "None", "operatingExpenses": "9555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4133000", "sellingGeneralAndAdministrative": "9193000", "netIncomeFromContinuingOperations": "65000" }, "balance": { "goodwill": "19033000", "inventory": "17090000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "95061000", "longTermDebt": "23750000", "shortTermDebt": "3199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "5568000", "reportedCurrency": "USD", "retainedEarnings": "-121763000", "totalLiabilities": "42597000", "otherCurrentAssets": "847000", "totalCurrentAssets": "26113000", "currentLongTermDebt": "None", "longTermInvestments": "18905000", "shortTermInvestments": "None", "currentNetReceivables": "410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68948000", "currentAccountsPayable": "297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33372000", "totalShareholderEquity": "52464000", "capitalLeaseObligations": "9038000", "otherCurrentLiabilities": "4703000", "totalCurrentLiabilities": "12424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30173000", "cashAndShortTermInvestments": "7766000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "5568000", "cashAndCashEquivalentsAtCarryingValue": "7766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "848000", "profitLoss": "None", "dividendPayout": "1931000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "126000", "operatingCashflow": "-29000", "capitalExpenditures": "142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1970000", "cashflowFromInvestment": "1392000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13676000, "cost_of_revenue": 4990000, "gross_profit": 8686000, "research_and_development": null, "selling_general_admin": 9193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -869000, "depreciation_amortisation": 4133000, "ebitda": 3264000, "interest_expense": 621000, "interest_income": null, "other_non_operating": null, "pretax_income": -1490000, "tax_provision": 13000, "effective_tax_rate": null, "net_income": 848000, "net_income_continuing_ops": 65000, "net_income_to_common": 848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7766000, "short_term_investments": null, "net_receivables": 410000, "inventory": 17090000, "other_current_assets": null, "total_current_assets": 26113000, "net_ppe": null, "goodwill": 19033000, "intangible_assets": 5568000, "goodwill_and_intangibles": 24601000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68948000, "total_assets": 95061000, "short_term_debt": 3199000, "accounts_payable": 297000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12424000, "long_term_debt": 23750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30173000, "total_liabilities": 42597000, "total_debt": 26949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -121763000, "total_equity": 52464000, "shares_outstanding": 12874000, "operating_cash_flow": -29000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1392000, "dividends_paid": 1931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1970000, "free_cash_flow": 113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-869000", "ebitda": "3264000", "netIncome": "848000", "grossProfit": "8686000", "depreciation": "None", "totalRevenue": "13676000", "costOfRevenue": "4990000", "interestIncome": "None", "incomeBeforeTax": "-1490000", "interestExpense": "621000", "operatingIncome": "-869000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-799000", "nonInterestIncome": "None", "operatingExpenses": "9555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4133000", "sellingGeneralAndAdministrative": "9193000", "netIncomeFromContinuingOperations": "65000" }, "balance": { "goodwill": "19033000", "inventory": "17090000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "95061000", "longTermDebt": "23750000", "shortTermDebt": "3199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "5568000", "reportedCurrency": "USD", "retainedEarnings": "-121763000", "totalLiabilities": "42597000", "otherCurrentAssets": "847000", "totalCurrentAssets": "26113000", "currentLongTermDebt": "None", "longTermInvestments": "18905000", "shortTermInvestments": "None", "currentNetReceivables": "410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68948000", "currentAccountsPayable": "297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33372000", "totalShareholderEquity": "52464000", "capitalLeaseObligations": "9038000", "otherCurrentLiabilities": "4703000", "totalCurrentLiabilities": "12424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30173000", "cashAndShortTermInvestments": "7766000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "5568000", "cashAndCashEquivalentsAtCarryingValue": "7766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "848000", "profitLoss": "None", "dividendPayout": "1931000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "126000", "operatingCashflow": "-29000", "capitalExpenditures": "142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1970000", "cashflowFromInvestment": "1392000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 14283000, "cost_of_revenue": 4868000, "gross_profit": 9415000, "ebit": 747000, "ebitda": 4823000, "pretax_income": 314000, "tax_provision": -13847000, "net_income": 16830000, "net_income_to_common": 16830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8253000, "total_current_assets": 25700000, "total_assets": 95047000, "short_term_debt": 3001000, "long_term_debt": 24002000, "total_debt": 27003000, "total_liabilities": 41620000, "total_equity": 53427000, "shares_outstanding": 12874000, "goodwill_and_intangibles": 24952000 }, "cash_flow": { "operating_cash_flow": 5866000, "capital_expenditure": 104000, "free_cash_flow": 5970000, "dividends_paid": 1931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224925, "ticker_id": 404, "period_end_date": "2022-03-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "747000", "ebitda": "4823000", "netIncome": "16830000", "grossProfit": "9415000", "depreciation": "None", "totalRevenue": "14283000", "costOfRevenue": "4868000", "interestIncome": "None", "incomeBeforeTax": "314000", "interestExpense": "433000", "operatingIncome": "747000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-13847000", "reportedCurrency": "USD", "netInterestIncome": "-621000", "nonInterestIncome": "None", "operatingExpenses": "8668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4076000", "sellingGeneralAndAdministrative": "8456000", "netIncomeFromContinuingOperations": "848000" }, "balance": { "goodwill": "19033000", "inventory": "16570000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "95047000", "longTermDebt": "24002000", "shortTermDebt": "3001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "5919000", "reportedCurrency": "USD", "retainedEarnings": "-120679000", "totalLiabilities": "41620000", "otherCurrentAssets": "593000", "totalCurrentAssets": "25700000", "currentLongTermDebt": "None", "longTermInvestments": "18837000", "shortTermInvestments": "None", "currentNetReceivables": "16854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69347000", "currentAccountsPayable": "309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32882000", "totalShareholderEquity": "53427000", "capitalLeaseObligations": "9370000", "otherCurrentLiabilities": "4144000", "totalCurrentLiabilities": "11739000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29881000", "cashAndShortTermInvestments": "8253000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "5919000", "cashAndCashEquivalentsAtCarryingValue": "8253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16831000", "profitLoss": "None", "dividendPayout": "1931000", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "126000", "operatingCashflow": "5866000", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1982000", "cashflowFromInvestment": "-629000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14283000, "cost_of_revenue": 4868000, "gross_profit": 9415000, "research_and_development": null, "selling_general_admin": 8456000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 747000, "depreciation_amortisation": 4076000, "ebitda": 4823000, "interest_expense": 433000, "interest_income": null, "other_non_operating": null, "pretax_income": 314000, "tax_provision": -13847000, "effective_tax_rate": null, "net_income": 16830000, "net_income_continuing_ops": 848000, "net_income_to_common": 16830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8253000, "short_term_investments": null, "net_receivables": 16854000, "inventory": 16570000, "other_current_assets": null, "total_current_assets": 25700000, "net_ppe": null, "goodwill": 19033000, "intangible_assets": 5919000, "goodwill_and_intangibles": 24952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69347000, "total_assets": 95047000, "short_term_debt": 3001000, "accounts_payable": 309000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11739000, "long_term_debt": 24002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29881000, "total_liabilities": 41620000, "total_debt": 27003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120679000, "total_equity": 53427000, "shares_outstanding": 12874000, "operating_cash_flow": 5866000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -629000, "dividends_paid": 1931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1982000, "free_cash_flow": 5970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "747000", "ebitda": "4823000", "netIncome": "16830000", "grossProfit": "9415000", "depreciation": "None", "totalRevenue": "14283000", "costOfRevenue": "4868000", "interestIncome": "None", "incomeBeforeTax": "314000", "interestExpense": "433000", "operatingIncome": "747000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-13847000", "reportedCurrency": "USD", "netInterestIncome": "-621000", "nonInterestIncome": "None", "operatingExpenses": "8668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4076000", "sellingGeneralAndAdministrative": "8456000", "netIncomeFromContinuingOperations": "848000" }, "balance": { "goodwill": "19033000", "inventory": "16570000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "95047000", "longTermDebt": "24002000", "shortTermDebt": "3001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "5919000", "reportedCurrency": "USD", "retainedEarnings": "-120679000", "totalLiabilities": "41620000", "otherCurrentAssets": "593000", "totalCurrentAssets": "25700000", "currentLongTermDebt": "None", "longTermInvestments": "18837000", "shortTermInvestments": "None", "currentNetReceivables": "16854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69347000", "currentAccountsPayable": "309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32882000", "totalShareholderEquity": "53427000", "capitalLeaseObligations": "9370000", "otherCurrentLiabilities": "4144000", "totalCurrentLiabilities": "11739000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29881000", "cashAndShortTermInvestments": "8253000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "5919000", "cashAndCashEquivalentsAtCarryingValue": "8253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16831000", "profitLoss": "None", "dividendPayout": "1931000", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "126000", "operatingCashflow": "5866000", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1982000", "cashflowFromInvestment": "-629000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "income_statement": { "revenue": 13370000, "cost_of_revenue": 4819000, "gross_profit": 8551000, "ebit": -1000, "ebitda": 4030000, "pretax_income": -481000, "tax_provision": 118000, "net_income": 2099000, "net_income_to_common": 2099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5058000, "total_current_assets": 23988000, "total_assets": 78761000, "short_term_debt": 2609000, "long_term_debt": 23942000, "total_debt": 26551000, "total_liabilities": 40173000, "total_equity": 38588000, "shares_outstanding": 12874000, "goodwill_and_intangibles": 24965000 }, "cash_flow": { "operating_cash_flow": 1729000, "capital_expenditure": 83000, "free_cash_flow": 1812000, "dividends_paid": 1931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224926, "ticker_id": 404, "period_end_date": "2021-12-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:13.219385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1000", "ebitda": "4030000", "netIncome": "2099000", "grossProfit": "8551000", "depreciation": "None", "totalRevenue": "13370000", "costOfRevenue": "4819000", "interestIncome": "None", "incomeBeforeTax": "-481000", "interestExpense": "480000", "operatingIncome": "-1000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "118000", "reportedCurrency": "USD", "netInterestIncome": "-433000", "nonInterestIncome": "None", "operatingExpenses": "8552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4031000", "sellingGeneralAndAdministrative": "8305000", "netIncomeFromContinuingOperations": "16830000" }, "balance": { "goodwill": "18865000", "inventory": "17893000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "78761000", "longTermDebt": "23942000", "shortTermDebt": "2609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6100000", "reportedCurrency": "USD", "retainedEarnings": "-135579000", "totalLiabilities": "40173000", "otherCurrentAssets": "665000", "totalCurrentAssets": "23988000", "currentLongTermDebt": "None", "longTermInvestments": "19199000", "shortTermInvestments": "None", "currentNetReceivables": "372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54773000", "currentAccountsPayable": "291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31310000", "totalShareholderEquity": "38588000", "capitalLeaseObligations": "8940000", "otherCurrentLiabilities": "4467000", "totalCurrentLiabilities": "11365000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28808000", "cashAndShortTermInvestments": "5058000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "6100000", "cashAndCashEquivalentsAtCarryingValue": "5058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2098000", "profitLoss": "None", "dividendPayout": "1931000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5605000", "operatingCashflow": "1729000", "capitalExpenditures": "83000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1931000", "cashflowFromInvestment": "-83000", "stockBasedCompensation": "13907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13370000, "cost_of_revenue": 4819000, "gross_profit": 8551000, "research_and_development": null, "selling_general_admin": 8305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1000, "depreciation_amortisation": 4031000, "ebitda": 4030000, "interest_expense": 480000, "interest_income": null, "other_non_operating": null, "pretax_income": -481000, "tax_provision": 118000, "effective_tax_rate": null, "net_income": 2099000, "net_income_continuing_ops": 16830000, "net_income_to_common": 2099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5058000, "short_term_investments": null, "net_receivables": 372000, "inventory": 17893000, "other_current_assets": null, "total_current_assets": 23988000, "net_ppe": null, "goodwill": 18865000, "intangible_assets": 6100000, "goodwill_and_intangibles": 24965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54773000, "total_assets": 78761000, "short_term_debt": 2609000, "accounts_payable": 291000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11365000, "long_term_debt": 23942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28808000, "total_liabilities": 40173000, "total_debt": 26551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135579000, "total_equity": 38588000, "shares_outstanding": 12874000, "operating_cash_flow": 1729000, "stock_based_compensation": 13907000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83000, "dividends_paid": 1931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1931000, "free_cash_flow": 1812000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1000", "ebitda": "4030000", "netIncome": "2099000", "grossProfit": "8551000", "depreciation": "None", "totalRevenue": "13370000", "costOfRevenue": "4819000", "interestIncome": "None", "incomeBeforeTax": "-481000", "interestExpense": "480000", "operatingIncome": "-1000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "118000", "reportedCurrency": "USD", "netInterestIncome": "-433000", "nonInterestIncome": "None", "operatingExpenses": "8552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4031000", "sellingGeneralAndAdministrative": "8305000", "netIncomeFromContinuingOperations": "16830000" }, "balance": { "goodwill": "18865000", "inventory": "17893000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "78761000", "longTermDebt": "23942000", "shortTermDebt": "2609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6100000", "reportedCurrency": "USD", "retainedEarnings": "-135579000", "totalLiabilities": "40173000", "otherCurrentAssets": "665000", "totalCurrentAssets": "23988000", "currentLongTermDebt": "None", "longTermInvestments": "19199000", "shortTermInvestments": "None", "currentNetReceivables": "372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54773000", "currentAccountsPayable": "291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31310000", "totalShareholderEquity": "38588000", "capitalLeaseObligations": "8940000", "otherCurrentLiabilities": "4467000", "totalCurrentLiabilities": "11365000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28808000", "cashAndShortTermInvestments": "5058000", "commonStockSharesOutstanding": "12874000", "intangibleAssetsExcludingGoodwill": "6100000", "cashAndCashEquivalentsAtCarryingValue": "5058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2098000", "profitLoss": "None", "dividendPayout": "1931000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5605000", "operatingCashflow": "1729000", "capitalExpenditures": "83000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1931000", "cashflowFromInvestment": "-83000", "stockBasedCompensation": "13907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4081000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }