{ "ticker": { "uuid": "9b86000f-e473-49a2-b584-4aba43325847", "symbol": "PEW", "name": "GrabAGun Digital Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/9b86000f-e473-49a2-b584-4aba43325847/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b86000f-e473-49a2-b584-4aba43325847/" }, "ticker_metadata": { "id": 3116, "uuid": "9b86000f-e473-49a2-b584-4aba43325847", "symbol": "PEW", "name": "GrabAGun Digital Holdings Inc.", "asset_type": "equity", "market_cap": 80850000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "GrabAGun Digital Holdings Inc. engages in the retail of firearms, ammunition, other outdoor enthusiast products, and related accessories in the United States. The company is headquartered in Coppell, Texas.", "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": "9b86000f-e473-49a2-b584-4aba43325847", "symbol": "PEW", "name": "GrabAGun Digital Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/9b86000f-e473-49a2-b584-4aba43325847/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b86000f-e473-49a2-b584-4aba43325847/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.63, "quality": 0.63, "momentum": 0.64, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 2.62, "market_cap": 77692958.62, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.0492, "piotroski_f_score": 2, "momentum_12_1": null, "volatility_252d": 0.4878 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:13.573216+00:00", "batch_id": "" }, "size": { "price_close": 2.62, "market_cap": 77692958.62, "market_cap_usd": 77692958.62, "enterprise_value": 77692958.62, "shares_outstanding": 29653801, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7479, "ptbv_ratio": 0.7544, "ps_ratio": 0.9984, "pcf_ratio": null, "pfcf_ratio": 10.2261, "ev_ebitda": null, "ev_ebit": -10.1158, "ev_sales": 0.9984, "ev_fcf": 10.2261, "earnings_yield": null, "fcf_yield": 0.0978, "price_to_sales": 0.9984, "price_to_book": 0.7479, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.0016 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1455, "operating_margin": -0.0987, "net_margin": -0.0657, "ebitda_margin": -0.086, "fcf_margin": 0.0976, "roe": -0.0492, "roa": -0.0398, "roic": -1.1022, "roc_greenblatt": null, "asset_turnover": 0.6054, "cash_conversion": -1.4867, "accruals_ratio": -0.0244, "sbc_to_revenue": 0.0486, "piotroski_f_score": 2, "altman_z_score": 3.16, "earnings_stability_5y": 12.8284, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0881, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2374, "net_debt_to_ebitda": 14.7357, "debt_to_assets": 0.0604, "interest_coverage": null, "current_ratio": 6.914, "quick_ratio": 6.3721, "net_debt": -98660000, "local_beta": 0.0022, "volatility_252d": 0.4878, "volatility_60d": 1.0614, "max_drawdown_12m": -0.6136, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1058, "price_return_3m": -0.0742, "price_return_6m": -0.2557, "price_return_9m": -0.5491, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.2557, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.6136, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 77819000, "gross_profit_ttm": 11326000, "ebit_ttm": -7680320, "ebitda_ttm": -6695320, "net_income_ttm": -5110320, "eps_diluted_ttm": -0.1723, "operating_cash_flow_ttm": -1976000, "capital_expenditure_ttm": 9573500, "fcf_ttm": 7597500, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 106428000, "total_current_assets": 116812000, "total_current_liabilities": 16895000, "net_ppe": null, "total_assets": 128549000, "total_debt": 7768000, "total_equity": 103886000, "net_working_capital": -6470000, "book_value_per_share": 3.5033, "retained_earnings": -6524000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 102993000, "tangible_book_per_share": 3.4732 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 37, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 37, "svqf_composite": 32, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.63, "os_score": 0.78, "value_percentile": 0.63, "quality_percentile": 0.63, "momentum_percentile": 0.64, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 50, "all_cap_buyback_rank": 27, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4202, "ticker_id": 3116, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:13.573216+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.62, "market_cap": 77692958.62, "market_cap_usd": 77692958.62, "enterprise_value": 77692958.62, "shares_outstanding": 29653801, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.74786746, "ptbv_ratio": 0.75435184, "ps_ratio": 0.99838033, "pcf_ratio": null, "pfcf_ratio": 10.22612157, "ev_ebitda": null, "ev_ebit": -10.11584916, "ev_sales": 0.99838033, "ev_fcf": 10.22612157, "earnings_yield": null, "fcf_yield": 0.09778878, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14554286, "operating_margin": -0.09869466, "net_margin": -0.06566931, "ebitda_margin": -0.08603709, "fcf_margin": 0.0976304, "roe": -0.04919161, "roa": -0.03975387, "roic": -1.10222732, "roc_greenblatt": null, "asset_turnover": 0.60536449, "cash_conversion": -1.48669751, "accruals_ratio": -0.0243823, "sbc_to_revenue": 0.04858711, "debt_to_equity": 0.23740446, "net_debt_to_ebitda": 14.73566611, "debt_to_assets": 0.06042832, "interest_coverage": null, "current_ratio": 6.91399822, "quick_ratio": 6.37206274, "net_debt": -98660000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": 3.15998144, "earnings_stability_5y": 12.828354, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10580205, "price_return_3m": -0.07420495, "price_return_6m": -0.25568182, "price_return_9m": -0.54905336, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.61356932, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.0022, "volatility_252d": 0.48784, "volatility_60d": 1.061386, "max_drawdown_12m": -0.61356932, "revenue_ttm": 77819000, "gross_profit_ttm": 11326000, "ebit_ttm": -7680320, "ebitda_ttm": -6695320, "net_income_ttm": -5110320, "eps_diluted_ttm": -0.17233271, "operating_cash_flow_ttm": -1976000, "capital_expenditure_ttm": 9573500, "fcf_ttm": 7597500, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 106428000, "total_current_assets": 116812000, "total_current_liabilities": 16895000, "net_ppe": null, "total_assets": 128549000, "total_debt": 7768000, "total_equity": 103886000, "net_working_capital": -6470000, "book_value_per_share": 3.50329457, "retained_earnings": -6524000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 102993000, "tangible_book_per_share": 3.47318039, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 37, "svqf_composite": 32, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 50, "all_cap_buyback_rank": 27, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.62, "os": 0.78, "value": 0.63, "quality": 0.63, "momentum": 0.64, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0492, "momentum_12_1": null, "complete_fields": { "id": 4202, "ticker_id": 3116, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:13.573216+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.62, "market_cap": 77692958.62, "market_cap_usd": 77692958.62, "enterprise_value": 77692958.62, "shares_outstanding": 29653801, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.74786746, "ptbv_ratio": 0.75435184, "ps_ratio": 0.99838033, "pcf_ratio": null, "pfcf_ratio": 10.22612157, "ev_ebitda": null, "ev_ebit": -10.11584916, "ev_sales": 0.99838033, "ev_fcf": 10.22612157, "earnings_yield": null, "fcf_yield": 0.09778878, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14554286, "operating_margin": -0.09869466, "net_margin": -0.06566931, "ebitda_margin": -0.08603709, "fcf_margin": 0.0976304, "roe": -0.04919161, "roa": -0.03975387, "roic": -1.10222732, "roc_greenblatt": null, "asset_turnover": 0.60536449, "cash_conversion": -1.48669751, "accruals_ratio": -0.0243823, "sbc_to_revenue": 0.04858711, "debt_to_equity": 0.23740446, "net_debt_to_ebitda": 14.73566611, "debt_to_assets": 0.06042832, "interest_coverage": null, "current_ratio": 6.91399822, "quick_ratio": 6.37206274, "net_debt": -98660000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": 3.15998144, "earnings_stability_5y": 12.828354, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10580205, "price_return_3m": -0.07420495, "price_return_6m": -0.25568182, "price_return_9m": -0.54905336, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.61356932, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.0022, "volatility_252d": 0.48784, "volatility_60d": 1.061386, "max_drawdown_12m": -0.61356932, "revenue_ttm": 77819000, "gross_profit_ttm": 11326000, "ebit_ttm": -7680320, "ebitda_ttm": -6695320, "net_income_ttm": -5110320, "eps_diluted_ttm": -0.17233271, "operating_cash_flow_ttm": -1976000, "capital_expenditure_ttm": 9573500, "fcf_ttm": 7597500, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 106428000, "total_current_assets": 116812000, "total_current_liabilities": 16895000, "net_ppe": null, "total_assets": 128549000, "total_debt": 7768000, "total_equity": 103886000, "net_working_capital": -6470000, "book_value_per_share": 3.50329457, "retained_earnings": -6524000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 102993000, "tangible_book_per_share": 3.47318039, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 37, "svqf_composite": 32, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 50, "all_cap_buyback_rank": 27, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": 96449000, "cost_of_revenue": 85123000, "gross_profit": 11326000, "ebit": -4383000, "ebitda": -4364000, "pretax_income": -2495000, "tax_provision": 12000, "net_income": -2507000, "net_income_to_common": -2507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 29851533, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": -417000, "capital_expenditure": 8473000, "free_cash_flow": 8056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314237, "ticker_id": 3116, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4383000", "ebitda": "-4364000", "netIncome": "-2507000", "grossProfit": "11326000", "depreciation": "None", "totalRevenue": "96449000", "costOfRevenue": "85123000", "interestIncome": "1868000", "incomeBeforeTax": "-2495000", "interestExpense": "None", "operatingIncome": "-4364000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "1868000", "nonInterestIncome": "None", "operatingExpenses": "15690000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000", "sellingGeneralAndAdministrative": "14773000", "netIncomeFromContinuingOperations": "-2507000" }, "balance": { "goodwill": "None", "inventory": "8532000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "131262000", "longTermDebt": "6887000", "shortTermDebt": "41000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "781000", "reportedCurrency": "USD", "retainedEarnings": "-4689000", "totalLiabilities": "23661000", "otherCurrentAssets": "1761000", "totalCurrentAssets": "120688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10574000", "currentAccountsPayable": "11833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6928000", "totalShareholderEquity": "107601000", "capitalLeaseObligations": "41000", "otherCurrentLiabilities": "2447000", "totalCurrentLiabilities": "16774000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6887000", "cashAndShortTermInvestments": "110395000", "commonStockSharesOutstanding": "29851533", "intangibleAssetsExcludingGoodwill": "781000", "cashAndCashEquivalentsAtCarryingValue": "110395000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4299000", "operatingCashflow": "-417000", "capitalExpenditures": "8473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111907000", "cashflowFromInvestment": "-8982000", "stockBasedCompensation": "3781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8797000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96449000, "cost_of_revenue": 85123000, "gross_profit": 11326000, "research_and_development": null, "selling_general_admin": 14773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4383000, "depreciation_amortisation": 19000, "ebitda": -4364000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2495000, "tax_provision": 12000, "effective_tax_rate": null, "net_income": -2507000, "net_income_continuing_ops": -2507000, "net_income_to_common": -2507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110395000, "short_term_investments": null, "net_receivables": null, "inventory": 8532000, "other_current_assets": null, "total_current_assets": 120688000, "net_ppe": null, "goodwill": null, "intangible_assets": 781000, "goodwill_and_intangibles": 781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10574000, "total_assets": 131262000, "short_term_debt": 41000, "accounts_payable": 11833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16774000, "long_term_debt": 6887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6887000, "total_liabilities": 23661000, "total_debt": 6928000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4689000, "total_equity": 107601000, "shares_outstanding": 29851533, "operating_cash_flow": -417000, "stock_based_compensation": 3781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8982000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111907000, "free_cash_flow": 8056000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4383000", "ebitda": "-4364000", "netIncome": "-2507000", "grossProfit": "11326000", "depreciation": "None", "totalRevenue": "96449000", "costOfRevenue": "85123000", "interestIncome": "1868000", "incomeBeforeTax": "-2495000", "interestExpense": "None", "operatingIncome": "-4364000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "1868000", "nonInterestIncome": "None", "operatingExpenses": "15690000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000", "sellingGeneralAndAdministrative": "14773000", "netIncomeFromContinuingOperations": "-2507000" }, "balance": { "goodwill": "None", "inventory": "8532000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "131262000", "longTermDebt": "6887000", "shortTermDebt": "41000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "781000", "reportedCurrency": "USD", "retainedEarnings": "-4689000", "totalLiabilities": "23661000", "otherCurrentAssets": "1761000", "totalCurrentAssets": "120688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10574000", "currentAccountsPayable": "11833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6928000", "totalShareholderEquity": "107601000", "capitalLeaseObligations": "41000", "otherCurrentLiabilities": "2447000", "totalCurrentLiabilities": "16774000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6887000", "cashAndShortTermInvestments": "110395000", "commonStockSharesOutstanding": "29851533", "intangibleAssetsExcludingGoodwill": "781000", "cashAndCashEquivalentsAtCarryingValue": "110395000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4299000", "operatingCashflow": "-417000", "capitalExpenditures": "8473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111907000", "cashflowFromInvestment": "-8982000", "stockBasedCompensation": "3781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8797000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": 93122000, "cost_of_revenue": 83413000, "gross_profit": 9709000, "ebit": -3019794, "ebitda": 5758466, "pretax_income": 5758466, "tax_provision": null, "net_income": 5758466, "net_income_to_common": 5758466, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7887000, "total_current_assets": 12965000, "total_assets": 13704000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 890, "total_equity": -890, "shares_outstanding": 21250000, "goodwill_and_intangibles": 404000 }, "cash_flow": { "operating_cash_flow": -2302151, "capital_expenditure": 150000, "free_cash_flow": -2152151, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314242, "ticker_id": 3116, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "5758466", "netIncome": "5758466", "grossProfit": "9709000", "depreciation": "None", "totalRevenue": "93122000", "costOfRevenue": "83413000", "interestIncome": "241000", "incomeBeforeTax": "5758466", "interestExpense": "None", "operatingIncome": "-3019794", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "241000", "nonInterestIncome": "None", "operatingExpenses": "3019794", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5594000", "netIncomeFromContinuingOperations": "4509000" }, "balance": { "goodwill": "None", "inventory": "4244000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13704000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "404000", "reportedCurrency": "USD", "retainedEarnings": "-890", "totalLiabilities": "890", "otherCurrentAssets": "132000", "totalCurrentAssets": "12965000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "739000", "currentAccountsPayable": "8687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-890", "capitalLeaseObligations": "274000", "otherCurrentLiabilities": "890", "totalCurrentLiabilities": "890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41000", "cashAndShortTermInvestments": "7887000", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "404000", "cashAndCashEquivalentsAtCarryingValue": "7887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5758466", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-829000", "operatingCashflow": "-2302151", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85716", "cashflowFromInvestment": "2000000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93122000, "cost_of_revenue": 83413000, "gross_profit": 9709000, "research_and_development": null, "selling_general_admin": 5594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3019794, "depreciation_amortisation": null, "ebitda": 5758466, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 5758466, "tax_provision": null, "effective_tax_rate": null, "net_income": 5758466, "net_income_continuing_ops": 4509000, "net_income_to_common": 5758466, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7887000, "short_term_investments": null, "net_receivables": null, "inventory": 4244000, "other_current_assets": null, "total_current_assets": 12965000, "net_ppe": null, "goodwill": null, "intangible_assets": 404000, "goodwill_and_intangibles": 404000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 739000, "total_assets": 13704000, "short_term_debt": null, "accounts_payable": 8687000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 890, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41000, "total_liabilities": 890, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -890, "total_equity": -890, "shares_outstanding": 21250000, "operating_cash_flow": -2302151, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85716, "free_cash_flow": -2152151, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "5758466", "netIncome": "5758466", "grossProfit": "9709000", "depreciation": "None", "totalRevenue": "93122000", "costOfRevenue": "83413000", "interestIncome": "241000", "incomeBeforeTax": "5758466", "interestExpense": "None", "operatingIncome": "-3019794", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "241000", "nonInterestIncome": "None", "operatingExpenses": "3019794", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5594000", "netIncomeFromContinuingOperations": "4509000" }, "balance": { "goodwill": "None", "inventory": "4244000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13704000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "404000", "reportedCurrency": "USD", "retainedEarnings": "-890", "totalLiabilities": "890", "otherCurrentAssets": "132000", "totalCurrentAssets": "12965000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "739000", "currentAccountsPayable": "8687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-890", "capitalLeaseObligations": "274000", "otherCurrentLiabilities": "890", "totalCurrentLiabilities": "890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41000", "cashAndShortTermInvestments": "7887000", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "404000", "cashAndCashEquivalentsAtCarryingValue": "7887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5758466", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-829000", "operatingCashflow": "-2302151", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85716", "cashflowFromInvestment": "2000000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -441961, "ebitda": 414496, "pretax_income": 414496, "tax_provision": null, "net_income": 414496, "net_income_to_common": 414496, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1292907, "total_current_assets": 1537993, "total_assets": 172592362, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6155073, "total_equity": 166437289, "shares_outstanding": 21250000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -680873, "capital_expenditure": 3, "free_cash_flow": -680870, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314247, "ticker_id": 3116, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "414496", "netIncome": "414496", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "414496", "interestExpense": "None", "operatingIncome": "-441961", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "441961", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "170000425", "currentDebt": "None", "investments": "None", "totalAssets": "172592362", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3563136", "totalLiabilities": "6155073", "otherCurrentAssets": "245086", "totalCurrentAssets": "1537993", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171054369", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "166437289", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "205073", "totalCurrentLiabilities": "205073", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "1292907", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1292907", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414496", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-680873", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171973780", "cashflowFromInvestment": "-170000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -441961, "depreciation_amortisation": null, "ebitda": 414496, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 414496, "tax_provision": null, "effective_tax_rate": null, "net_income": 414496, "net_income_continuing_ops": null, "net_income_to_common": 414496, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1292907, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1537993, "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": 171054369, "total_assets": 172592362, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205073, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5950000, "total_liabilities": 6155073, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3563136, "total_equity": 166437289, "shares_outstanding": 21250000, "operating_cash_flow": -680873, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 171973780, "free_cash_flow": -680870, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "414496", "netIncome": "414496", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "414496", "interestExpense": "None", "operatingIncome": "-441961", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "441961", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "170000425", "currentDebt": "None", "investments": "None", "totalAssets": "172592362", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3563136", "totalLiabilities": "6155073", "otherCurrentAssets": "245086", "totalCurrentAssets": "1537993", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171054369", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "166437289", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "205073", "totalCurrentLiabilities": "205073", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "1292907", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1292907", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414496", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-680873", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171973780", "cashflowFromInvestment": "-170000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": 25928000, "cost_of_revenue": 23162000, "gross_profit": 2766000, "ebit": -2641000, "ebitda": -2641000, "pretax_income": -1835000, "tax_provision": null, "net_income": -1835000, "net_income_to_common": -1835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106428000, "total_current_assets": 116812000, "total_assets": 128549000, "short_term_debt": null, "long_term_debt": 7768000, "total_debt": 7768000, "total_liabilities": 24663000, "total_equity": 103886000, "shares_outstanding": 29653801, "goodwill_and_intangibles": 893000 }, "cash_flow": { "operating_cash_flow": -1660000, "capital_expenditure": 1096000, "free_cash_flow": -564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314235, "ticker_id": 3116, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-2641000", "netIncome": "-1835000", "grossProfit": "2766000", "depreciation": "None", "totalRevenue": "25928000", "costOfRevenue": "23162000", "interestIncome": "802000", "incomeBeforeTax": "-1835000", "interestExpense": "None", "operatingIncome": "-2641000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "802000", "nonInterestIncome": "None", "operatingExpenses": "5407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5127000", "netIncomeFromContinuingOperations": "-1835000" }, "balance": { "goodwill": "None", "inventory": "9156000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "128549000", "longTermDebt": "7768000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "893000", "reportedCurrency": "USD", "retainedEarnings": "-6524000", "totalLiabilities": "24663000", "otherCurrentAssets": "1228000", "totalCurrentAssets": "116812000", "currentLongTermDebt": "98000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11737000", "currentAccountsPayable": "13033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7768000", "totalShareholderEquity": "103886000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2038000", "totalCurrentLiabilities": "16895000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7768000", "cashAndShortTermInvestments": "106428000", "commonStockSharesOutstanding": "29653801", "intangibleAssetsExcludingGoodwill": "893000", "cashAndCashEquivalentsAtCarryingValue": "106428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1835000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-682000", "operatingCashflow": "-1660000", "capitalExpenditures": "1096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1056000", "cashflowFromInvestment": "-1251000", "stockBasedCompensation": "503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25928000, "cost_of_revenue": 23162000, "gross_profit": 2766000, "research_and_development": null, "selling_general_admin": 5127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2641000, "depreciation_amortisation": null, "ebitda": -2641000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1835000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1835000, "net_income_continuing_ops": -1835000, "net_income_to_common": -1835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106428000, "short_term_investments": null, "net_receivables": null, "inventory": 9156000, "other_current_assets": null, "total_current_assets": 116812000, "net_ppe": null, "goodwill": null, "intangible_assets": 893000, "goodwill_and_intangibles": 893000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11737000, "total_assets": 128549000, "short_term_debt": null, "accounts_payable": 13033000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16895000, "long_term_debt": 7768000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7768000, "total_liabilities": 24663000, "total_debt": 7768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6524000, "total_equity": 103886000, "shares_outstanding": 29653801, "operating_cash_flow": -1660000, "stock_based_compensation": 503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1251000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1056000, "free_cash_flow": -564000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-2641000", "netIncome": "-1835000", "grossProfit": "2766000", "depreciation": "None", "totalRevenue": "25928000", "costOfRevenue": "23162000", "interestIncome": "802000", "incomeBeforeTax": "-1835000", "interestExpense": "None", "operatingIncome": "-2641000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "802000", "nonInterestIncome": "None", "operatingExpenses": "5407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5127000", "netIncomeFromContinuingOperations": "-1835000" }, "balance": { "goodwill": "None", "inventory": "9156000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "128549000", "longTermDebt": "7768000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "893000", "reportedCurrency": "USD", "retainedEarnings": "-6524000", "totalLiabilities": "24663000", "otherCurrentAssets": "1228000", "totalCurrentAssets": "116812000", "currentLongTermDebt": "98000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11737000", "currentAccountsPayable": "13033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7768000", "totalShareholderEquity": "103886000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2038000", "totalCurrentLiabilities": "16895000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7768000", "cashAndShortTermInvestments": "106428000", "commonStockSharesOutstanding": "29653801", "intangibleAssetsExcludingGoodwill": "893000", "cashAndCashEquivalentsAtCarryingValue": "106428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1835000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-682000", "operatingCashflow": "-1660000", "capitalExpenditures": "1096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1056000", "cashflowFromInvestment": "-1251000", "stockBasedCompensation": "503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000", "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": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": 29624000, "cost_of_revenue": 25050000, "gross_profit": 4574000, "ebit": -839000, "ebitda": -780000, "pretax_income": 11000, "tax_provision": 12000, "net_income": -1000, "net_income_to_common": -1000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 30049264, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": 2552000, "capital_expenditure": 8439000, "free_cash_flow": 10991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314236, "ticker_id": 3116, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-839000", "ebitda": "-780000", "netIncome": "-1000", "grossProfit": "4574000", "depreciation": "None", "totalRevenue": "29624000", "costOfRevenue": "25050000", "interestIncome": "850000", "incomeBeforeTax": "11000", "interestExpense": "None", "operatingIncome": "-839000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "850000", "nonInterestIncome": "None", "operatingExpenses": "5413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000", "sellingGeneralAndAdministrative": "4734000", "netIncomeFromContinuingOperations": "-1000" }, "balance": { "goodwill": "None", "inventory": "8532000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "131262000", "longTermDebt": "6887000", "shortTermDebt": "41000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "781000", "reportedCurrency": "USD", "retainedEarnings": "-4689000", "totalLiabilities": "23661000", "otherCurrentAssets": "1761000", "totalCurrentAssets": "120688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10574000", "currentAccountsPayable": "11833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6928000", "totalShareholderEquity": "107601000", "capitalLeaseObligations": "41000", "otherCurrentLiabilities": "2447000", "totalCurrentLiabilities": "16774000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6887000", "cashAndShortTermInvestments": "110395000", "commonStockSharesOutstanding": "30049264", "intangibleAssetsExcludingGoodwill": "781000", "cashAndCashEquivalentsAtCarryingValue": "110395000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1623000", "operatingCashflow": "2552000", "capitalExpenditures": "8439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6979000", "cashflowFromInvestment": "-8682000", "stockBasedCompensation": "3781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29624000, "cost_of_revenue": 25050000, "gross_profit": 4574000, "research_and_development": null, "selling_general_admin": 4734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -839000, "depreciation_amortisation": 59000, "ebitda": -780000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 11000, "tax_provision": 12000, "effective_tax_rate": null, "net_income": -1000, "net_income_continuing_ops": -1000, "net_income_to_common": -1000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110395000, "short_term_investments": null, "net_receivables": null, "inventory": 8532000, "other_current_assets": null, "total_current_assets": 120688000, "net_ppe": null, "goodwill": null, "intangible_assets": 781000, "goodwill_and_intangibles": 781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10574000, "total_assets": 131262000, "short_term_debt": 41000, "accounts_payable": 11833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16774000, "long_term_debt": 6887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6887000, "total_liabilities": 23661000, "total_debt": 6928000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4689000, "total_equity": 107601000, "shares_outstanding": 30049264, "operating_cash_flow": 2552000, "stock_based_compensation": 3781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8439000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6979000, "free_cash_flow": 10991000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-839000", "ebitda": "-780000", "netIncome": "-1000", "grossProfit": "4574000", "depreciation": "None", "totalRevenue": "29624000", "costOfRevenue": "25050000", "interestIncome": "850000", "incomeBeforeTax": "11000", "interestExpense": "None", "operatingIncome": "-839000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "850000", "nonInterestIncome": "None", "operatingExpenses": "5413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000", "sellingGeneralAndAdministrative": "4734000", "netIncomeFromContinuingOperations": "-1000" }, "balance": { "goodwill": "None", "inventory": "8532000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "131262000", "longTermDebt": "6887000", "shortTermDebt": "41000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "781000", "reportedCurrency": "USD", "retainedEarnings": "-4689000", "totalLiabilities": "23661000", "otherCurrentAssets": "1761000", "totalCurrentAssets": "120688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10574000", "currentAccountsPayable": "11833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6928000", "totalShareholderEquity": "107601000", "capitalLeaseObligations": "41000", "otherCurrentLiabilities": "2447000", "totalCurrentLiabilities": "16774000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6887000", "cashAndShortTermInvestments": "110395000", "commonStockSharesOutstanding": "30049264", "intangibleAssetsExcludingGoodwill": "781000", "cashAndCashEquivalentsAtCarryingValue": "110395000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1623000", "operatingCashflow": "2552000", "capitalExpenditures": "8439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6979000", "cashflowFromInvestment": "-8682000", "stockBasedCompensation": "3781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000", "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": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": 22267000, "cost_of_revenue": 19887000, "gross_profit": 2380000, "ebit": -4179000, "ebitda": -3253000, "pretax_income": -3253000, "tax_provision": null, "net_income": -3253000, "net_income_to_common": -3253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109546000, "total_current_assets": 119817000, "total_assets": 120766000, "short_term_debt": 101000, "long_term_debt": null, "total_debt": 101000, "total_liabilities": 13217000, "total_equity": 107549000, "shares_outstanding": 27806252, "goodwill_and_intangibles": 565000 }, "cash_flow": { "operating_cash_flow": -2974000, "capital_expenditure": 34000, "free_cash_flow": -2940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314238, "ticker_id": 3116, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-3253000", "netIncome": "-3253000", "grossProfit": "2380000", "depreciation": "None", "totalRevenue": "22267000", "costOfRevenue": "19887000", "interestIncome": "925000", "incomeBeforeTax": "-3253000", "interestExpense": "None", "operatingIncome": "-4179000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "925000", "nonInterestIncome": "None", "operatingExpenses": "6559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6309000", "netIncomeFromContinuingOperations": "-3253000" }, "balance": { "goodwill": "None", "inventory": "7341000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "120766000", "longTermDebt": "None", "shortTermDebt": "101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "565000", "reportedCurrency": "USD", "retainedEarnings": "-4160000", "totalLiabilities": "13217000", "otherCurrentAssets": "2930000", "totalCurrentAssets": "119817000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949000", "currentAccountsPayable": "10338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101000", "totalShareholderEquity": "107549000", "capitalLeaseObligations": "101000", "otherCurrentLiabilities": "1230000", "totalCurrentLiabilities": "13217000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "109546000", "commonStockSharesOutstanding": "27806252", "intangibleAssetsExcludingGoodwill": "565000", "cashAndCashEquivalentsAtCarryingValue": "109546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2974000", "capitalExpenditures": "34000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104933000", "cashflowFromInvestment": "-300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22267000, "cost_of_revenue": 19887000, "gross_profit": 2380000, "research_and_development": null, "selling_general_admin": 6309000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4179000, "depreciation_amortisation": null, "ebitda": -3253000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3253000, "tax_provision": null, "effective_tax_rate": null, "net_income": -3253000, "net_income_continuing_ops": -3253000, "net_income_to_common": -3253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109546000, "short_term_investments": null, "net_receivables": null, "inventory": 7341000, "other_current_assets": null, "total_current_assets": 119817000, "net_ppe": null, "goodwill": null, "intangible_assets": 565000, "goodwill_and_intangibles": 565000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 949000, "total_assets": 120766000, "short_term_debt": 101000, "accounts_payable": 10338000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13217000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 13217000, "total_debt": 101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4160000, "total_equity": 107549000, "shares_outstanding": 27806252, "operating_cash_flow": -2974000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104933000, "free_cash_flow": -2940000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-3253000", "netIncome": "-3253000", "grossProfit": "2380000", "depreciation": "None", "totalRevenue": "22267000", "costOfRevenue": "19887000", "interestIncome": "925000", "incomeBeforeTax": "-3253000", "interestExpense": "None", "operatingIncome": "-4179000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "925000", "nonInterestIncome": "None", "operatingExpenses": "6559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6309000", "netIncomeFromContinuingOperations": "-3253000" }, "balance": { "goodwill": "None", "inventory": "7341000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "120766000", "longTermDebt": "None", "shortTermDebt": "101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "565000", "reportedCurrency": "USD", "retainedEarnings": "-4160000", "totalLiabilities": "13217000", "otherCurrentAssets": "2930000", "totalCurrentAssets": "119817000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949000", "currentAccountsPayable": "10338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101000", "totalShareholderEquity": "107549000", "capitalLeaseObligations": "101000", "otherCurrentLiabilities": "1230000", "totalCurrentLiabilities": "13217000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "109546000", "commonStockSharesOutstanding": "27806252", "intangibleAssetsExcludingGoodwill": "565000", "cashAndCashEquivalentsAtCarryingValue": "109546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2974000", "capitalExpenditures": "34000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104933000", "cashflowFromInvestment": "-300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000", "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": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -21320, "ebitda": -21320, "pretax_income": -21320, "tax_provision": null, "net_income": -21320, "net_income_to_common": -21320, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 0, "total_assets": 0, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 61114, "total_equity": -61114, "shares_outstanding": 31545268, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 106000, "capital_expenditure": 4500, "free_cash_flow": 110500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314239, "ticker_id": 3116, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-21320", "netIncome": "-21320", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-21320", "interestExpense": "None", "operatingIncome": "-21320", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21320", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "21320", "netIncomeFromContinuingOperations": "-21320" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "0", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-61114", "totalLiabilities": "61114", "otherCurrentAssets": "None", "totalCurrentAssets": "0", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "30363", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-61114", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30751", "totalCurrentLiabilities": "61114", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "31545268", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21320", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-585000", "operatingCashflow": "106000", "capitalExpenditures": "4500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1649500", "cashflowFromInvestment": "-79000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 21320, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21320, "depreciation_amortisation": null, "ebitda": -21320, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -21320, "tax_provision": null, "effective_tax_rate": null, "net_income": -21320, "net_income_continuing_ops": -21320, "net_income_to_common": -21320, "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": 0, "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": 0, "total_assets": 0, "short_term_debt": null, "accounts_payable": 30363, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61114, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 61114, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -61114, "total_equity": -61114, "shares_outstanding": 31545268, "operating_cash_flow": 106000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4500, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1649500, "free_cash_flow": 110500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-21320", "netIncome": "-21320", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-21320", "interestExpense": "None", "operatingIncome": "-21320", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21320", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "21320", "netIncomeFromContinuingOperations": "-21320" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "0", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-61114", "totalLiabilities": "61114", "otherCurrentAssets": "None", "totalCurrentAssets": "0", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "30363", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-61114", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30751", "totalCurrentLiabilities": "61114", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "31545268", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21320", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-585000", "operatingCashflow": "106000", "capitalExpenditures": "4500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1649500", "cashflowFromInvestment": "-79000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": 23331000, "cost_of_revenue": 21091000, "gross_profit": 2240000, "ebit": -32452, "ebitda": -32452, "pretax_income": -32452, "tax_provision": null, "net_income": -32452, "net_income_to_common": -32452, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 0, "total_assets": 0, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 39794, "total_equity": -39794, "shares_outstanding": 31545268, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 106000, "capital_expenditure": 4500, "free_cash_flow": 110500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314240, "ticker_id": 3116, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-32452", "netIncome": "-32452", "grossProfit": "2240000", "depreciation": "None", "totalRevenue": "23331000", "costOfRevenue": "21091000", "interestIncome": "53000", "incomeBeforeTax": "-32452", "interestExpense": "None", "operatingIncome": "-32452", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "53000", "nonInterestIncome": "None", "operatingExpenses": "32452", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "32452", "netIncomeFromContinuingOperations": "-32452" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "0", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-39794", "totalLiabilities": "39794", "otherCurrentAssets": "None", "totalCurrentAssets": "0", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "33342", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-39794", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6452", "totalCurrentLiabilities": "39794", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "31545268", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38904", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-585000", "operatingCashflow": "106000", "capitalExpenditures": "4500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1649500", "cashflowFromInvestment": "-79000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23331000, "cost_of_revenue": 21091000, "gross_profit": 2240000, "research_and_development": null, "selling_general_admin": 32452, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32452, "depreciation_amortisation": null, "ebitda": -32452, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -32452, "tax_provision": null, "effective_tax_rate": null, "net_income": -32452, "net_income_continuing_ops": -32452, "net_income_to_common": -32452, "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": 0, "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": 0, "total_assets": 0, "short_term_debt": null, "accounts_payable": 33342, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39794, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 39794, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39794, "total_equity": -39794, "shares_outstanding": 31545268, "operating_cash_flow": 106000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4500, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1649500, "free_cash_flow": 110500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-32452", "netIncome": "-32452", "grossProfit": "2240000", "depreciation": "None", "totalRevenue": "23331000", "costOfRevenue": "21091000", "interestIncome": "53000", "incomeBeforeTax": "-32452", "interestExpense": "None", "operatingIncome": "-32452", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "53000", "nonInterestIncome": "None", "operatingExpenses": "32452", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "32452", "netIncomeFromContinuingOperations": "-32452" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "0", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-39794", "totalLiabilities": "39794", "otherCurrentAssets": "None", "totalCurrentAssets": "0", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "33342", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-39794", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6452", "totalCurrentLiabilities": "39794", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "31545268", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38904", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-585000", "operatingCashflow": "106000", "capitalExpenditures": "4500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1649500", "cashflowFromInvestment": "-79000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -1038759, "ebitda": 1003946, "pretax_income": 1003946, "tax_provision": null, "net_income": 1003946, "net_income_to_common": 1003946, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 905040, "total_current_assets": 1245593, "total_assets": 178880310, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6684555, "total_equity": 172195755, "shares_outstanding": 21250000, "goodwill_and_intangibles": 404000 }, "cash_flow": { "operating_cash_flow": 2800000, "capital_expenditure": 37000, "free_cash_flow": 2837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314241, "ticker_id": 3116, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "1003946", "netIncome": "1003946", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "1003946", "interestExpense": "None", "operatingIncome": "-1038759", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1038759", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4244000", "commonStock": "177635142", "currentDebt": "None", "investments": "None", "totalAssets": "178880310", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "404000", "reportedCurrency": "USD", "retainedEarnings": "-5439387", "totalLiabilities": "6684555", "otherCurrentAssets": "340553", "totalCurrentAssets": "1245593", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "177634717", "currentAccountsPayable": "8687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "172195755", "capitalLeaseObligations": "274000", "otherCurrentLiabilities": "734555", "totalCurrentLiabilities": "734555", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5949999", "cashAndShortTermInvestments": "905040", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "404000", "cashAndCashEquivalentsAtCarryingValue": "905040", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "None", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-151000", "operatingCashflow": "2800000", "capitalExpenditures": "37000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1139000", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1038759, "depreciation_amortisation": null, "ebitda": 1003946, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1003946, "tax_provision": null, "effective_tax_rate": null, "net_income": 1003946, "net_income_continuing_ops": null, "net_income_to_common": 1003946, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 905040, "short_term_investments": null, "net_receivables": null, "inventory": 4244000, "other_current_assets": null, "total_current_assets": 1245593, "net_ppe": null, "goodwill": null, "intangible_assets": 404000, "goodwill_and_intangibles": 404000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 177634717, "total_assets": 178880310, "short_term_debt": null, "accounts_payable": 8687000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734555, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5949999, "total_liabilities": 6684555, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5439387, "total_equity": 172195755, "shares_outstanding": 21250000, "operating_cash_flow": 2800000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000, "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": -1139000, "free_cash_flow": 2837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "1003946", "netIncome": "1003946", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "1003946", "interestExpense": "None", "operatingIncome": "-1038759", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1038759", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4244000", "commonStock": "177635142", "currentDebt": "None", "investments": "None", "totalAssets": "178880310", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "404000", "reportedCurrency": "USD", "retainedEarnings": "-5439387", "totalLiabilities": "6684555", "otherCurrentAssets": "340553", "totalCurrentAssets": "1245593", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "177634717", "currentAccountsPayable": "8687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "172195755", "capitalLeaseObligations": "274000", "otherCurrentLiabilities": "734555", "totalCurrentLiabilities": "734555", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5949999", "cashAndShortTermInvestments": "905040", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "404000", "cashAndCashEquivalentsAtCarryingValue": "905040", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "None", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-151000", "operatingCashflow": "2800000", "capitalExpenditures": "37000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1139000", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": 20174000, "cost_of_revenue": 18343000, "gross_profit": 1831000, "ebit": -825666, "ebitda": 1440771, "pretax_income": 1440771, "tax_provision": null, "net_income": 1440771, "net_income_to_common": 1440771, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 480735, "total_current_assets": 891687, "total_assets": 177515365, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6323556, "total_equity": 171191809, "shares_outstanding": 21250000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314243, "ticker_id": 3116, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "1440771", "netIncome": "1440771", "grossProfit": "1831000", "depreciation": "None", "totalRevenue": "20174000", "costOfRevenue": "18343000", "interestIncome": "47000", "incomeBeforeTax": "1440771", "interestExpense": "None", "operatingIncome": "-825666", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "47000", "nonInterestIncome": "None", "operatingExpenses": "825666", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1325000", "netIncomeFromContinuingOperations": "554000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "176592437", "currentDebt": "None", "investments": "None", "totalAssets": "177515365", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-5400628", "totalLiabilities": "6323556", "otherCurrentAssets": "403449", "totalCurrentAssets": "891687", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7503", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "176623678", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "171191809", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "373556", "totalCurrentLiabilities": "373556", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "480735", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "480735", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "554000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "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": 20174000, "cost_of_revenue": 18343000, "gross_profit": 1831000, "research_and_development": null, "selling_general_admin": 1325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -825666, "depreciation_amortisation": null, "ebitda": 1440771, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1440771, "tax_provision": null, "effective_tax_rate": null, "net_income": 1440771, "net_income_continuing_ops": 554000, "net_income_to_common": 1440771, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 480735, "short_term_investments": null, "net_receivables": 7503, "inventory": null, "other_current_assets": null, "total_current_assets": 891687, "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": 176623678, "total_assets": 177515365, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373556, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5950000, "total_liabilities": 6323556, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5400628, "total_equity": 171191809, "shares_outstanding": 21250000, "operating_cash_flow": null, "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": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "1440771", "netIncome": "1440771", "grossProfit": "1831000", "depreciation": "None", "totalRevenue": "20174000", "costOfRevenue": "18343000", "interestIncome": "47000", "incomeBeforeTax": "1440771", "interestExpense": "None", "operatingIncome": "-825666", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "47000", "nonInterestIncome": "None", "operatingExpenses": "825666", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1325000", "netIncomeFromContinuingOperations": "554000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "176592437", "currentDebt": "None", "investments": "None", "totalAssets": "177515365", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-5400628", "totalLiabilities": "6323556", "otherCurrentAssets": "403449", "totalCurrentAssets": "891687", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7503", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "176623678", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "171191809", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "373556", "totalCurrentLiabilities": "373556", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "480735", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "480735", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "554000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "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": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -586750, "ebitda": 1653670, "pretax_income": 1653670, "tax_provision": null, "net_income": 1653670, "net_income_to_common": 1653670, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192421, "total_current_assets": 1446308, "total_assets": 175858964, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6107926, "total_equity": 169751038, "shares_outstanding": 21250000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -505642, "capital_expenditure": 0, "free_cash_flow": -505642, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314244, "ticker_id": 3116, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "1653670", "netIncome": "1653670", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "1653670", "interestExpense": "None", "operatingIncome": "-586750", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "586750", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "174326000", "currentDebt": "None", "investments": "None", "totalAssets": "175858964", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4574962", "totalLiabilities": "6107926", "otherCurrentAssets": "253886", "totalCurrentAssets": "1446308", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "174412656", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "169751038", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "157926", "totalCurrentLiabilities": "157926", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "1192421", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1192421", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1653670", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-505642", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -586750, "depreciation_amortisation": null, "ebitda": 1653670, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1653670, "tax_provision": null, "effective_tax_rate": null, "net_income": 1653670, "net_income_continuing_ops": null, "net_income_to_common": 1653670, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1192421, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1446308, "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": 174412656, "total_assets": 175858964, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157926, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5950000, "total_liabilities": 6107926, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4574962, "total_equity": 169751038, "shares_outstanding": 21250000, "operating_cash_flow": -505642, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85000, "free_cash_flow": -505642, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "1653670", "netIncome": "1653670", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "1653670", "interestExpense": "None", "operatingIncome": "-586750", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "586750", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "174326000", "currentDebt": "None", "investments": "None", "totalAssets": "175858964", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4574962", "totalLiabilities": "6107926", "otherCurrentAssets": "253886", "totalCurrentAssets": "1446308", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "174412656", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "169751038", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "157926", "totalCurrentLiabilities": "157926", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "1192421", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1192421", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1653670", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-505642", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85000", "cashflowFromInvestment": "1000000", "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": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -568619, "ebitda": 1660079, "pretax_income": 1660079, "tax_provision": null, "net_income": 1660079, "net_income_to_common": 1660079, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 783064, "total_current_assets": 978803, "total_assets": 174261870, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6164502, "total_equity": 168097368, "shares_outstanding": 21250000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -509127, "capital_expenditure": 3, "free_cash_flow": -509124, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314245, "ticker_id": 3116, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "1660079", "netIncome": "1660079", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "1660079", "interestExpense": "None", "operatingIncome": "-568619", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "568619", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "172085580", "currentDebt": "None", "investments": "None", "totalAssets": "174261870", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3988212", "totalLiabilities": "6164502", "otherCurrentAssets": "195739", "totalCurrentAssets": "978803", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173283067", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "168097368", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214502", "totalCurrentLiabilities": "214502", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5949999", "cashAndShortTermInvestments": "783064", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "783064", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1660079", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-509127", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-716", "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": 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": -568619, "depreciation_amortisation": null, "ebitda": 1660079, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1660079, "tax_provision": null, "effective_tax_rate": null, "net_income": 1660079, "net_income_continuing_ops": null, "net_income_to_common": 1660079, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 783064, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 978803, "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": 173283067, "total_assets": 174261870, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214502, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5949999, "total_liabilities": 6164502, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3988212, "total_equity": 168097368, "shares_outstanding": 21250000, "operating_cash_flow": -509127, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "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": -716, "free_cash_flow": -509124, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "1660079", "netIncome": "1660079", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "1660079", "interestExpense": "None", "operatingIncome": "-568619", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "568619", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "172085580", "currentDebt": "None", "investments": "None", "totalAssets": "174261870", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3988212", "totalLiabilities": "6164502", "otherCurrentAssets": "195739", "totalCurrentAssets": "978803", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173283067", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "168097368", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214502", "totalCurrentLiabilities": "214502", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5949999", "cashAndShortTermInvestments": "783064", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "783064", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1660079", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-509127", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-716", "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": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -428602, "ebitda": 427855, "pretax_income": 427855, "tax_provision": null, "net_income": 427855, "net_income_to_common": 427855, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1292907, "total_current_assets": 1537993, "total_assets": 172592362, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6155073, "total_equity": 166437289, "shares_outstanding": 21250000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -680873, "capital_expenditure": 3, "free_cash_flow": -680870, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 314246, "ticker_id": 3116, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:03:05.659596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "427855", "netIncome": "427855", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "427855", "interestExpense": "None", "operatingIncome": "-428602", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "428602", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "170000425", "currentDebt": "None", "investments": "None", "totalAssets": "172592362", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3563136", "totalLiabilities": "6155073", "otherCurrentAssets": "245086", "totalCurrentAssets": "1537993", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171054369", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "166437289", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "205073", "totalCurrentLiabilities": "205073", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "1292907", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1292907", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427855", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-680873", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171973780", "cashflowFromInvestment": "-170000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -428602, "depreciation_amortisation": null, "ebitda": 427855, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 427855, "tax_provision": null, "effective_tax_rate": null, "net_income": 427855, "net_income_continuing_ops": null, "net_income_to_common": 427855, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1292907, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1537993, "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": 171054369, "total_assets": 172592362, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205073, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5950000, "total_liabilities": 6155073, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3563136, "total_equity": 166437289, "shares_outstanding": 21250000, "operating_cash_flow": -680873, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 171973780, "free_cash_flow": -680870, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "427855", "netIncome": "427855", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "427855", "interestExpense": "None", "operatingIncome": "-428602", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "428602", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "170000425", "currentDebt": "None", "investments": "None", "totalAssets": "172592362", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3563136", "totalLiabilities": "6155073", "otherCurrentAssets": "245086", "totalCurrentAssets": "1537993", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171054369", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "166437289", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "205073", "totalCurrentLiabilities": "205073", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "1292907", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1292907", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427855", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-680873", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171973780", "cashflowFromInvestment": "-170000000", "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" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 3, "quarterly_financial_periods": 10, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }