{ "ticker": { "uuid": "9c811804-2b63-4d6d-aa08-be8c136ef2c8", "symbol": "MGIH", "name": "Millennium Group International Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/9c811804-2b63-4d6d-aa08-be8c136ef2c8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9c811804-2b63-4d6d-aa08-be8c136ef2c8/" }, "ticker_metadata": { "id": 7125, "uuid": "9c811804-2b63-4d6d-aa08-be8c136ef2c8", "symbol": "MGIH", "name": "Millennium Group International Holdings Limited Ordinary Shares", "asset_type": "equity", "market_cap": 16312500, "stock_exchange_id": 2, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "Millennium Group International Holdings Limited, an investment holding company, provides paper-based packaging solutions in Mainland China, Hong Kong, Vietnam, other Southeast Asian countries, Australia, the United States, and internationally.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9c811804-2b63-4d6d-aa08-be8c136ef2c8", "symbol": "MGIH", "name": "Millennium Group International Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/9c811804-2b63-4d6d-aa08-be8c136ef2c8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9c811804-2b63-4d6d-aa08-be8c136ef2c8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.44, "value": 0.46, "quality": 0.45, "momentum": 0.46, "coverage": 0.818, "confidence": 0.614, "delta": null }, "headline_factors": { "price": 1.41, "market_cap": 15862500, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.2535, "piotroski_f_score": 3, "momentum_12_1": -0.026, "volatility_252d": 0.9347 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.396102+00:00", "batch_id": "" }, "size": { "price_close": 1.41, "market_cap": 15862500, "market_cap_usd": 15862500, "enterprise_value": 11417534, "shares_outstanding": 11250000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6368, "ptbv_ratio": 0.6394, "ps_ratio": 0.6261, "pcf_ratio": null, "pfcf_ratio": 52.1191, "ev_ebitda": null, "ev_ebit": -2.0144, "ev_sales": 0.4507, "ev_fcf": 37.5144, "earnings_yield": null, "fcf_yield": 0.0267, "price_to_sales": 0.6261, "price_to_book": 0.6368, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 2.2189 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1779, "operating_margin": -0.2237, "net_margin": -0.2493, "ebitda_margin": -0.185, "fcf_margin": 0.012, "roe": -0.2535, "roa": -0.1742, "roic": -0.2077, "roc_greenblatt": null, "asset_turnover": 0.6989, "cash_conversion": -0.0482, "accruals_ratio": -0.1268, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 1.079, "earnings_stability_5y": 1.1756, "revenue_stability_5y": 0.3271, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1243, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4551, "net_debt_to_ebitda": 0.9482, "debt_to_assets": 0.1747, "interest_coverage": -15.9923, "current_ratio": 1.8662, "quick_ratio": 1.7282, "net_debt": -4444966, "local_beta": -0.0009, "volatility_252d": 0.9347, "volatility_60d": 1.1552, "max_drawdown_12m": -0.542, "risk_adjusted_momentum": -0.0278 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.2741, "revenue_growth_5y_cagr": -0.1595, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1976, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.06, "price_return_3m": -0.0001, "price_return_6m": 0.0602, "price_return_9m": -0.1132, "price_return_12m": -0.0844, "price_return_12m_ex1m": -0.026, "momentum_6m": 0.0602, "momentum_12m": -0.0844, "momentum_12_1": -0.026, "distance_from_52w_high": -0.4964, "distance_from_52w_low": 0.0995, "relative_strength": -0.2424 }, "raw_ttm": { "revenue_ttm": 25334149, "gross_profit_ttm": 4505882, "ebit_ttm": -5667878, "ebitda_ttm": -4687676, "net_income_ttm": -6315385, "eps_diluted_ttm": -0.5614, "operating_cash_flow_ttm": -1719389, "capital_expenditure_ttm": 2023740, "fcf_ttm": 304351, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 354412, "cash_and_equivalents": 10777061, "total_current_assets": 20807828, "total_current_liabilities": 11149781, "net_ppe": null, "total_assets": 36247084, "total_debt": 6332095, "total_equity": 24909948, "net_working_capital": 5213081, "book_value_per_share": 2.2142, "retained_earnings": -6813840, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 24809281, "tangible_book_per_share": 2.2053 }, "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": 54, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 56, "quality_value_composite": 0.455, "os_score": 0.44, "value_percentile": 0.46, "quality_percentile": 0.45, "momentum_percentile": 0.46, "factor_coverage": 0.818, "signal_confidence": 0.614, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1967, "ticker_id": 7125, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.396102+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.41, "market_cap": 15862500, "market_cap_usd": 15862500, "enterprise_value": 11417534, "shares_outstanding": 11250000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.63679378, "ptbv_ratio": 0.63937766, "ps_ratio": 0.62613116, "pcf_ratio": null, "pfcf_ratio": 52.11909933, "ev_ebitda": null, "ev_ebit": -2.01442833, "ev_sales": 0.45067762, "ev_fcf": 37.51436335, "earnings_yield": null, "fcf_yield": 0.02665646, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.17785804, "operating_margin": -0.22372482, "net_margin": -0.24928349, "ebitda_margin": -0.18503388, "fcf_margin": 0.01201347, "roe": -0.25352863, "roa": -0.17423153, "roic": -0.20771621, "roc_greenblatt": null, "asset_turnover": 0.6989293, "cash_conversion": -0.04819199, "accruals_ratio": -0.1267963, "sbc_to_revenue": null, "debt_to_equity": 0.45512484, "net_debt_to_ebitda": 0.94822381, "debt_to_assets": 0.17469254, "interest_coverage": -15.99234225, "current_ratio": 1.86620957, "quick_ratio": 1.72819646, "net_debt": -4444966, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.27409827, "revenue_growth_5y_cagr": -0.15953102, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.19764499, "piotroski_f_score": 3, "altman_z_score": 1.07897719, "earnings_stability_5y": 1.175605, "revenue_stability_5y": 0.327078, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06, "price_return_3m": -7.092e-05, "price_return_6m": 0.06015038, "price_return_9m": -0.11320755, "price_return_12m": -0.08441558, "price_return_12m_ex1m": -0.02597403, "distance_from_52w_high": -0.49642857, "distance_from_52w_low": 0.09950094, "relative_strength": -0.24235663, "local_beta": -0.0009, "volatility_252d": 0.934704, "volatility_60d": 1.155227, "max_drawdown_12m": -0.542, "revenue_ttm": 25334149, "gross_profit_ttm": 4505882, "ebit_ttm": -5667878, "ebitda_ttm": -4687676, "net_income_ttm": -6315385, "eps_diluted_ttm": -0.56136756, "operating_cash_flow_ttm": -1719389, "capital_expenditure_ttm": 2023740, "fcf_ttm": 304351, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 354412, "cash_and_equivalents": 10777061, "total_current_assets": 20807828, "total_current_liabilities": 11149781, "net_ppe": null, "total_assets": 36247084, "total_debt": 6332095, "total_equity": 24909948, "net_working_capital": 5213081, "book_value_per_share": 2.2142176, "retained_earnings": -6813840, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 24809281, "tangible_book_per_share": 2.20526942, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.818, "signal_confidence": 0.614, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.41, "os": 0.44, "value": 0.46, "quality": 0.45, "momentum": 0.46, "confidence": 0.614, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.2535, "momentum_12_1": -0.026, "complete_fields": { "id": 1967, "ticker_id": 7125, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.396102+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.41, "market_cap": 15862500, "market_cap_usd": 15862500, "enterprise_value": 11417534, "shares_outstanding": 11250000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.63679378, "ptbv_ratio": 0.63937766, "ps_ratio": 0.62613116, "pcf_ratio": null, "pfcf_ratio": 52.11909933, "ev_ebitda": null, "ev_ebit": -2.01442833, "ev_sales": 0.45067762, "ev_fcf": 37.51436335, "earnings_yield": null, "fcf_yield": 0.02665646, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.17785804, "operating_margin": -0.22372482, "net_margin": -0.24928349, "ebitda_margin": -0.18503388, "fcf_margin": 0.01201347, "roe": -0.25352863, "roa": -0.17423153, "roic": -0.20771621, "roc_greenblatt": null, "asset_turnover": 0.6989293, "cash_conversion": -0.04819199, "accruals_ratio": -0.1267963, "sbc_to_revenue": null, "debt_to_equity": 0.45512484, "net_debt_to_ebitda": 0.94822381, "debt_to_assets": 0.17469254, "interest_coverage": -15.99234225, "current_ratio": 1.86620957, "quick_ratio": 1.72819646, "net_debt": -4444966, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.27409827, "revenue_growth_5y_cagr": -0.15953102, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.19764499, "piotroski_f_score": 3, "altman_z_score": 1.07897719, "earnings_stability_5y": 1.175605, "revenue_stability_5y": 0.327078, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06, "price_return_3m": -7.092e-05, "price_return_6m": 0.06015038, "price_return_9m": -0.11320755, "price_return_12m": -0.08441558, "price_return_12m_ex1m": -0.02597403, "distance_from_52w_high": -0.49642857, "distance_from_52w_low": 0.09950094, "relative_strength": -0.24235663, "local_beta": -0.0009, "volatility_252d": 0.934704, "volatility_60d": 1.155227, "max_drawdown_12m": -0.542, "revenue_ttm": 25334149, "gross_profit_ttm": 4505882, "ebit_ttm": -5667878, "ebitda_ttm": -4687676, "net_income_ttm": -6315385, "eps_diluted_ttm": -0.56136756, "operating_cash_flow_ttm": -1719389, "capital_expenditure_ttm": 2023740, "fcf_ttm": 304351, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 354412, "cash_and_equivalents": 10777061, "total_current_assets": 20807828, "total_current_liabilities": 11149781, "net_ppe": null, "total_assets": 36247084, "total_debt": 6332095, "total_equity": 24909948, "net_working_capital": 5213081, "book_value_per_share": 2.2142176, "retained_earnings": -6813840, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 24809281, "tangible_book_per_share": 2.20526942, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.818, "signal_confidence": 0.614, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 25334149, "cost_of_revenue": 20828267, "gross_profit": 4505882, "ebit": -5667878, "ebitda": -4687676, "pretax_income": -6022293, "tax_provision": 293092, "net_income": -6315385, "net_income_to_common": -6315385, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10777061, "total_current_assets": 20807828, "total_assets": 36247084, "short_term_debt": 6332095, "long_term_debt": null, "total_debt": 6332095, "total_liabilities": 11337136, "total_equity": 24909948, "shares_outstanding": 11250000, "goodwill_and_intangibles": 100667 }, "cash_flow": { "operating_cash_flow": -1719389, "capital_expenditure": 2023740, "free_cash_flow": 304351, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120031, "ticker_id": 7125, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5667878", "ebitda": "-4687676", "netIncome": "-6315385", "grossProfit": "4505882", "depreciation": "None", "totalRevenue": "25334149", "costOfRevenue": "20828267", "interestIncome": "None", "incomeBeforeTax": "-6022293", "interestExpense": "354412", "operatingIncome": "-6014861", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "293092", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10520743", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "241925", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20828267", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "980202", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1538816", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "36247084", "longTermDebt": "None", "shortTermDebt": "6332095", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "100667", "reportedCurrency": "None", "retainedEarnings": "-6813840", "totalLiabilities": "11337136", "otherCurrentAssets": "579413", "totalCurrentAssets": "20807828", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7912538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15439256", "currentAccountsPayable": "3580584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6519450", "totalShareholderEquity": "24909948", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1120402", "totalCurrentLiabilities": "11149781", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "187354", "cashAndShortTermInvestments": "10777061", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "100667", "cashAndCashEquivalentsAtCarryingValue": "10777061", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6315385", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "2189216", "operatingCashflow": "-1719389", "capitalExpenditures": "2023740", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "559907", "cashflowFromInvestment": "-1554304", "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": "980202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25334149, "cost_of_revenue": 20828267, "gross_profit": 4505882, "research_and_development": 241925, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5667878, "depreciation_amortisation": 980202, "ebitda": -4687676, "interest_expense": 354412, "interest_income": null, "other_non_operating": null, "pretax_income": -6022293, "tax_provision": 293092, "effective_tax_rate": null, "net_income": -6315385, "net_income_continuing_ops": null, "net_income_to_common": -6315385, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10777061, "short_term_investments": null, "net_receivables": 7912538, "inventory": 1538816, "other_current_assets": null, "total_current_assets": 20807828, "net_ppe": null, "goodwill": null, "intangible_assets": 100667, "goodwill_and_intangibles": 100667, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15439256, "total_assets": 36247084, "short_term_debt": 6332095, "accounts_payable": 3580584, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11149781, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 187354, "total_liabilities": 11337136, "total_debt": 6332095, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6813840, "total_equity": 24909948, "shares_outstanding": 11250000, "operating_cash_flow": -1719389, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2023740, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1554304, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 559907, "free_cash_flow": 304351, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5667878", "ebitda": "-4687676", "netIncome": "-6315385", "grossProfit": "4505882", "depreciation": "None", "totalRevenue": "25334149", "costOfRevenue": "20828267", "interestIncome": "None", "incomeBeforeTax": "-6022293", "interestExpense": "354412", "operatingIncome": "-6014861", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "293092", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10520743", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "241925", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20828267", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "980202", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1538816", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "36247084", "longTermDebt": "None", "shortTermDebt": "6332095", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "100667", "reportedCurrency": "None", "retainedEarnings": "-6813840", "totalLiabilities": "11337136", "otherCurrentAssets": "579413", "totalCurrentAssets": "20807828", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7912538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15439256", "currentAccountsPayable": "3580584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6519450", "totalShareholderEquity": "24909948", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1120402", "totalCurrentLiabilities": "11149781", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "187354", "cashAndShortTermInvestments": "10777061", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "100667", "cashAndCashEquivalentsAtCarryingValue": "10777061", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6315385", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "2189216", "operatingCashflow": "-1719389", "capitalExpenditures": "2023740", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "559907", "cashflowFromInvestment": "-1554304", "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": "980202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 38530773, "cost_of_revenue": 30226192, "gross_profit": 8304581, "ebit": -7604161, "ebitda": -6205299, "pretax_income": -8563100, "tax_provision": 206944, "net_income": -8770044, "net_income_to_common": -8770044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13346584, "total_current_assets": 27765697, "total_assets": 43637106, "short_term_debt": 5801243, "long_term_debt": null, "total_debt": 5801243, "total_liabilities": 12591063, "total_equity": 31046043, "shares_outstanding": 11250000, "goodwill_and_intangibles": 197787 }, "cash_flow": { "operating_cash_flow": -4106011, "capital_expenditure": 2376968, "free_cash_flow": -1729043, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120035, "ticker_id": 7125, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7604161", "ebitda": "-6205299", "netIncome": "-8770044", "grossProfit": "8304581", "depreciation": "None", "totalRevenue": "38530773", "costOfRevenue": "30226192", "interestIncome": "None", "incomeBeforeTax": "-8563100", "interestExpense": "958935", "operatingIncome": "-6927954", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "206944", "reportedCurrency": "USD", "netInterestIncome": "-958935", "nonInterestIncome": "None", "operatingExpenses": "15232535", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "261837", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30226192", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1398862", "sellingGeneralAndAdministrative": "12758926", "netIncomeFromContinuingOperations": "-8770044" }, "balance": { "goodwill": "None", "inventory": "3715494", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "43637106", "longTermDebt": "None", "shortTermDebt": "5801243", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "197787", "reportedCurrency": "USD", "retainedEarnings": "-498455", "totalLiabilities": "12591063", "otherCurrentAssets": "892649", "totalCurrentAssets": "27765697", "currentLongTermDebt": "5582665", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9810970", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15871409", "currentAccountsPayable": "3648331", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6258176", "totalShareholderEquity": "31046043", "capitalLeaseObligations": "675511", "otherCurrentLiabilities": "2621551", "totalCurrentLiabilities": "12134130", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "456933", "cashAndShortTermInvestments": "13346584", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "197787", "cashAndCashEquivalentsAtCarryingValue": "13346584", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8770044", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1284158", "operatingCashflow": "-4106011", "capitalExpenditures": "2376968", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7860347", "cashflowFromInvestment": "-2243523", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1398862", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38530773, "cost_of_revenue": 30226192, "gross_profit": 8304581, "research_and_development": 261837, "selling_general_admin": 12758926, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7604161, "depreciation_amortisation": 1398862, "ebitda": -6205299, "interest_expense": 958935, "interest_income": null, "other_non_operating": null, "pretax_income": -8563100, "tax_provision": 206944, "effective_tax_rate": null, "net_income": -8770044, "net_income_continuing_ops": -8770044, "net_income_to_common": -8770044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13346584, "short_term_investments": null, "net_receivables": 9810970, "inventory": 3715494, "other_current_assets": null, "total_current_assets": 27765697, "net_ppe": null, "goodwill": null, "intangible_assets": 197787, "goodwill_and_intangibles": 197787, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15871409, "total_assets": 43637106, "short_term_debt": 5801243, "accounts_payable": 3648331, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12134130, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 456933, "total_liabilities": 12591063, "total_debt": 5801243, "preferred_stock": null, "minority_interest": null, "retained_earnings": -498455, "total_equity": 31046043, "shares_outstanding": 11250000, "operating_cash_flow": -4106011, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2376968, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2243523, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7860347, "free_cash_flow": -1729043, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7604161", "ebitda": "-6205299", "netIncome": "-8770044", "grossProfit": "8304581", "depreciation": "None", "totalRevenue": "38530773", "costOfRevenue": "30226192", "interestIncome": "None", "incomeBeforeTax": "-8563100", "interestExpense": "958935", "operatingIncome": "-6927954", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "206944", "reportedCurrency": "USD", "netInterestIncome": "-958935", "nonInterestIncome": "None", "operatingExpenses": "15232535", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "261837", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30226192", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1398862", "sellingGeneralAndAdministrative": "12758926", "netIncomeFromContinuingOperations": "-8770044" }, "balance": { "goodwill": "None", "inventory": "3715494", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "43637106", "longTermDebt": "None", "shortTermDebt": "5801243", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "197787", "reportedCurrency": "USD", "retainedEarnings": "-498455", "totalLiabilities": "12591063", "otherCurrentAssets": "892649", "totalCurrentAssets": "27765697", "currentLongTermDebt": "5582665", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9810970", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15871409", "currentAccountsPayable": "3648331", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6258176", "totalShareholderEquity": "31046043", "capitalLeaseObligations": "675511", "otherCurrentLiabilities": "2621551", "totalCurrentLiabilities": "12134130", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "456933", "cashAndShortTermInvestments": "13346584", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "197787", "cashAndCashEquivalentsAtCarryingValue": "13346584", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8770044", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1284158", "operatingCashflow": "-4106011", "capitalExpenditures": "2376968", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7860347", "cashflowFromInvestment": "-2243523", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1398862", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 45598620, "cost_of_revenue": 36534358, "gross_profit": 9064262, "ebit": 252940, "ebitda": 1955271, "pretax_income": -431413, "tax_provision": -77302, "net_income": -354111, "net_income_to_common": -354111, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27576622, "total_current_assets": 44450969, "total_assets": 59043137, "short_term_debt": 13563305, "long_term_debt": null, "total_debt": 13563305, "total_liabilities": 19124335, "total_equity": 39918802, "shares_outstanding": 10301370, "goodwill_and_intangibles": 291559 }, "cash_flow": { "operating_cash_flow": 8109777, "capital_expenditure": 216520, "free_cash_flow": 8326297, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120039, "ticker_id": 7125, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "252940", "ebitda": "1955271", "netIncome": "-354111", "grossProfit": "9064262", "depreciation": "None", "totalRevenue": "45598620", "costOfRevenue": "36534358", "interestIncome": "None", "incomeBeforeTax": "-431413", "interestExpense": "684358", "operatingIncome": "-1082354", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-77302", "reportedCurrency": "USD", "netInterestIncome": "-684358", "nonInterestIncome": "None", "operatingExpenses": "10146616", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "241241", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36534358", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1702331", "sellingGeneralAndAdministrative": "5270966", "netIncomeFromContinuingOperations": "-354111" }, "balance": { "goodwill": "None", "inventory": "5559282", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "59043137", "longTermDebt": "None", "shortTermDebt": "13563305", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "291559", "reportedCurrency": "USD", "retainedEarnings": "8271589", "totalLiabilities": "19124335", "otherCurrentAssets": "790939", "totalCurrentAssets": "44450969", "currentLongTermDebt": "13405816", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10524126", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14592168", "currentAccountsPayable": "3411605", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13601297", "totalShareholderEquity": "39918802", "capitalLeaseObligations": "195481", "otherCurrentLiabilities": "1987900", "totalCurrentLiabilities": "19086343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37992", "cashAndShortTermInvestments": "27576622", "commonStockSharesOutstanding": "10301370", "intangibleAssetsExcludingGoodwill": "291559", "cashAndCashEquivalentsAtCarryingValue": "27576622", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-354111", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3408444", "operatingCashflow": "8109777", "capitalExpenditures": "216520", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1799269", "cashflowFromInvestment": "-216520", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1702331", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45598620, "cost_of_revenue": 36534358, "gross_profit": 9064262, "research_and_development": 241241, "selling_general_admin": 5270966, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 252940, "depreciation_amortisation": 1702331, "ebitda": 1955271, "interest_expense": 684358, "interest_income": null, "other_non_operating": null, "pretax_income": -431413, "tax_provision": -77302, "effective_tax_rate": null, "net_income": -354111, "net_income_continuing_ops": -354111, "net_income_to_common": -354111, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27576622, "short_term_investments": null, "net_receivables": 10524126, "inventory": 5559282, "other_current_assets": null, "total_current_assets": 44450969, "net_ppe": null, "goodwill": null, "intangible_assets": 291559, "goodwill_and_intangibles": 291559, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14592168, "total_assets": 59043137, "short_term_debt": 13563305, "accounts_payable": 3411605, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19086343, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37992, "total_liabilities": 19124335, "total_debt": 13563305, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8271589, "total_equity": 39918802, "shares_outstanding": 10301370, "operating_cash_flow": 8109777, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 216520, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216520, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1799269, "free_cash_flow": 8326297, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "252940", "ebitda": "1955271", "netIncome": "-354111", "grossProfit": "9064262", "depreciation": "None", "totalRevenue": "45598620", "costOfRevenue": "36534358", "interestIncome": "None", "incomeBeforeTax": "-431413", "interestExpense": "684358", "operatingIncome": "-1082354", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-77302", "reportedCurrency": "USD", "netInterestIncome": "-684358", "nonInterestIncome": "None", "operatingExpenses": "10146616", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "241241", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36534358", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1702331", "sellingGeneralAndAdministrative": "5270966", "netIncomeFromContinuingOperations": "-354111" }, "balance": { "goodwill": "None", "inventory": "5559282", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "59043137", "longTermDebt": "None", "shortTermDebt": "13563305", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "291559", "reportedCurrency": "USD", "retainedEarnings": "8271589", "totalLiabilities": "19124335", "otherCurrentAssets": "790939", "totalCurrentAssets": "44450969", "currentLongTermDebt": "13405816", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10524126", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14592168", "currentAccountsPayable": "3411605", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13601297", "totalShareholderEquity": "39918802", "capitalLeaseObligations": "195481", "otherCurrentLiabilities": "1987900", "totalCurrentLiabilities": "19086343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37992", "cashAndShortTermInvestments": "27576622", "commonStockSharesOutstanding": "10301370", "intangibleAssetsExcludingGoodwill": "291559", "cashAndCashEquivalentsAtCarryingValue": "27576622", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-354111", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3408444", "operatingCashflow": "8109777", "capitalExpenditures": "216520", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1799269", "cashflowFromInvestment": "-216520", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1702331", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 66232757, "cost_of_revenue": 49961793, "gross_profit": 16270964, "ebit": 5400322, "ebitda": 7336383, "pretax_income": 4974528, "tax_provision": 897157, "net_income": 4077371, "net_income_to_common": 4077371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18849049, "total_current_assets": 48264582, "total_assets": 66009799, "short_term_debt": 16585556, "long_term_debt": null, "total_debt": 16585556, "total_liabilities": 25921760, "total_equity": 40088039, "shares_outstanding": 11250000, "goodwill_and_intangibles": 432972 }, "cash_flow": { "operating_cash_flow": 2039600, "capital_expenditure": 540588, "free_cash_flow": 2580188, "dividends_paid": 8863135, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120042, "ticker_id": 7125, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5400322", "ebitda": "7336383", "netIncome": "4077371", "grossProfit": "16270964", "depreciation": "None", "totalRevenue": "66232757", "costOfRevenue": "49961793", "interestIncome": "None", "incomeBeforeTax": "4974528", "interestExpense": "425791", "operatingIncome": "5535582", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "897157", "reportedCurrency": "USD", "netInterestIncome": "-425791", "nonInterestIncome": "None", "operatingExpenses": "10735382", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "305003", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49961793", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1936061", "sellingGeneralAndAdministrative": "4922075", "netIncomeFromContinuingOperations": "4077371" }, "balance": { "goodwill": "None", "inventory": "9819633", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "66009799", "longTermDebt": "None", "shortTermDebt": "16585556", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "432972", "reportedCurrency": "USD", "retainedEarnings": "8645675", "totalLiabilities": "25921760", "otherCurrentAssets": "1488708", "totalCurrentAssets": "48264582", "currentLongTermDebt": "15813022", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18107192", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17745217", "currentAccountsPayable": "5665636", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14890016", "shortLongTermDebtTotal": "16732483", "totalShareholderEquity": "40088039", "capitalLeaseObligations": "919461", "otherCurrentLiabilities": "3095056", "totalCurrentLiabilities": "25774833", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "146927", "cashAndShortTermInvestments": "18849049", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "432972", "cashAndCashEquivalentsAtCarryingValue": "18849049", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4077371", "profitLoss": "None", "dividendPayout": "8863135", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-633043", "operatingCashflow": "2039600", "capitalExpenditures": "540588", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5585110", "cashflowFromInvestment": "2068244", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8863135", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "26425399", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1936061", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66232757, "cost_of_revenue": 49961793, "gross_profit": 16270964, "research_and_development": 305003, "selling_general_admin": 4922075, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5400322, "depreciation_amortisation": 1936061, "ebitda": 7336383, "interest_expense": 425791, "interest_income": null, "other_non_operating": null, "pretax_income": 4974528, "tax_provision": 897157, "effective_tax_rate": null, "net_income": 4077371, "net_income_continuing_ops": 4077371, "net_income_to_common": 4077371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18849049, "short_term_investments": null, "net_receivables": 18107192, "inventory": 9819633, "other_current_assets": null, "total_current_assets": 48264582, "net_ppe": null, "goodwill": null, "intangible_assets": 432972, "goodwill_and_intangibles": 432972, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17745217, "total_assets": 66009799, "short_term_debt": 16585556, "accounts_payable": 5665636, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25774833, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 146927, "total_liabilities": 25921760, "total_debt": 16585556, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8645675, "total_equity": 40088039, "shares_outstanding": 11250000, "operating_cash_flow": 2039600, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 540588, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2068244, "dividends_paid": 8863135, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5585110, "free_cash_flow": 2580188, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5400322", "ebitda": "7336383", "netIncome": "4077371", "grossProfit": "16270964", "depreciation": "None", "totalRevenue": "66232757", "costOfRevenue": "49961793", "interestIncome": "None", "incomeBeforeTax": "4974528", "interestExpense": "425791", "operatingIncome": "5535582", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "897157", "reportedCurrency": "USD", "netInterestIncome": "-425791", "nonInterestIncome": "None", "operatingExpenses": "10735382", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "305003", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49961793", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1936061", "sellingGeneralAndAdministrative": "4922075", "netIncomeFromContinuingOperations": "4077371" }, "balance": { "goodwill": "None", "inventory": "9819633", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "66009799", "longTermDebt": "None", "shortTermDebt": "16585556", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "432972", "reportedCurrency": "USD", "retainedEarnings": "8645675", "totalLiabilities": "25921760", "otherCurrentAssets": "1488708", "totalCurrentAssets": "48264582", "currentLongTermDebt": "15813022", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18107192", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17745217", "currentAccountsPayable": "5665636", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14890016", "shortLongTermDebtTotal": "16732483", "totalShareholderEquity": "40088039", "capitalLeaseObligations": "919461", "otherCurrentLiabilities": "3095056", "totalCurrentLiabilities": "25774833", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "146927", "cashAndShortTermInvestments": "18849049", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "432972", "cashAndCashEquivalentsAtCarryingValue": "18849049", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4077371", "profitLoss": "None", "dividendPayout": "8863135", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-633043", "operatingCashflow": "2039600", "capitalExpenditures": "540588", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5585110", "cashflowFromInvestment": "2068244", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8863135", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "26425399", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1936061", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 64565269, "cost_of_revenue": 47211911, "gross_profit": 17353358, "ebit": 4910644, "ebitda": 7045166, "pretax_income": 4465894, "tax_provision": 800084, "net_income": 3665810, "net_income_to_common": 3665810, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21270077, "total_current_assets": 52481201, "total_assets": 72703958, "short_term_debt": 19489833, "long_term_debt": null, "total_debt": 19489833, "total_liabilities": 42199120, "total_equity": 30504838, "shares_outstanding": 11250000, "goodwill_and_intangibles": 554759 }, "cash_flow": { "operating_cash_flow": 5340755, "capital_expenditure": 1226707, "free_cash_flow": 6567462, "dividends_paid": 8863135, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120046, "ticker_id": 7125, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4910644", "ebitda": "7045166", "netIncome": "3665810", "grossProfit": "17353358", "depreciation": "None", "totalRevenue": "64565269", "costOfRevenue": "47211911", "interestIncome": "None", "incomeBeforeTax": "4465894", "interestExpense": "444747", "operatingIncome": "5100234", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "800084", "reportedCurrency": "USD", "netInterestIncome": "-444747", "nonInterestIncome": "None", "operatingExpenses": "12253124", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47211911", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2134522", "sellingGeneralAndAdministrative": "5982887", "netIncomeFromContinuingOperations": "3665810" }, "balance": { "goodwill": "None", "inventory": "9695632", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "72703958", "longTermDebt": "None", "shortTermDebt": "19489833", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "554759", "reportedCurrency": "USD", "retainedEarnings": "11837448", "totalLiabilities": "42199120", "otherCurrentAssets": "1035893", "totalCurrentAssets": "52481201", "currentLongTermDebt": "18712267", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20479599", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20222757", "currentAccountsPayable": "4910722", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17470666", "shortLongTermDebtTotal": "20405797", "totalShareholderEquity": "30504838", "capitalLeaseObligations": "1693530", "otherCurrentLiabilities": "16863789", "totalCurrentLiabilities": "41283156", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "915964", "cashAndShortTermInvestments": "21270077", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "554759", "cashAndCashEquivalentsAtCarryingValue": "21270077", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3665810", "profitLoss": "None", "dividendPayout": "8863135", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-1437696", "operatingCashflow": "5340755", "capitalExpenditures": "1226707", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7310101", "cashflowFromInvestment": "-1466049", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8863135", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2134522", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64565269, "cost_of_revenue": 47211911, "gross_profit": 17353358, "research_and_development": null, "selling_general_admin": 5982887, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4910644, "depreciation_amortisation": 2134522, "ebitda": 7045166, "interest_expense": 444747, "interest_income": null, "other_non_operating": null, "pretax_income": 4465894, "tax_provision": 800084, "effective_tax_rate": null, "net_income": 3665810, "net_income_continuing_ops": 3665810, "net_income_to_common": 3665810, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21270077, "short_term_investments": null, "net_receivables": 20479599, "inventory": 9695632, "other_current_assets": null, "total_current_assets": 52481201, "net_ppe": null, "goodwill": null, "intangible_assets": 554759, "goodwill_and_intangibles": 554759, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20222757, "total_assets": 72703958, "short_term_debt": 19489833, "accounts_payable": 4910722, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41283156, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 915964, "total_liabilities": 42199120, "total_debt": 19489833, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11837448, "total_equity": 30504838, "shares_outstanding": 11250000, "operating_cash_flow": 5340755, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1226707, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1466049, "dividends_paid": 8863135, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7310101, "free_cash_flow": 6567462, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4910644", "ebitda": "7045166", "netIncome": "3665810", "grossProfit": "17353358", "depreciation": "None", "totalRevenue": "64565269", "costOfRevenue": "47211911", "interestIncome": "None", "incomeBeforeTax": "4465894", "interestExpense": "444747", "operatingIncome": "5100234", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "800084", "reportedCurrency": "USD", "netInterestIncome": "-444747", "nonInterestIncome": "None", "operatingExpenses": "12253124", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47211911", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2134522", "sellingGeneralAndAdministrative": "5982887", "netIncomeFromContinuingOperations": "3665810" }, "balance": { "goodwill": "None", "inventory": "9695632", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "72703958", "longTermDebt": "None", "shortTermDebt": "19489833", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "554759", "reportedCurrency": "USD", "retainedEarnings": "11837448", "totalLiabilities": "42199120", "otherCurrentAssets": "1035893", "totalCurrentAssets": "52481201", "currentLongTermDebt": "18712267", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20479599", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20222757", "currentAccountsPayable": "4910722", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17470666", "shortLongTermDebtTotal": "20405797", "totalShareholderEquity": "30504838", "capitalLeaseObligations": "1693530", "otherCurrentLiabilities": "16863789", "totalCurrentLiabilities": "41283156", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "915964", "cashAndShortTermInvestments": "21270077", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "554759", "cashAndCashEquivalentsAtCarryingValue": "21270077", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3665810", "profitLoss": "None", "dividendPayout": "8863135", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-1437696", "operatingCashflow": "5340755", "capitalExpenditures": "1226707", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7310101", "cashflowFromInvestment": "-1466049", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8863135", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2134522", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 60408476, "cost_of_revenue": 43439386, "gross_profit": 16969090, "ebit": 5647657, "ebitda": 7737702, "pretax_income": 5103163, "tax_provision": 1103541, "net_income": 3999622, "net_income_to_common": 3999622, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23402721, "total_current_assets": 51920790, "total_assets": 73845952, "short_term_debt": 21755745, "long_term_debt": null, "total_debt": 21755745, "total_liabilities": 49207205, "total_equity": 24638747, "shares_outstanding": 25000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4490819, "capital_expenditure": 2596223, "free_cash_flow": 7087042, "dividends_paid": 8863135, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120048, "ticker_id": 7125, "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5647657", "ebitda": "7737702", "netIncome": "3999622", "grossProfit": "16969090", "depreciation": "None", "totalRevenue": "60408476", "costOfRevenue": "43439386", "interestIncome": "None", "incomeBeforeTax": "5103163", "interestExpense": "544498", "operatingIncome": "5430220", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "1103541", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11538873", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43439386", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2090045", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7469148", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "73845952", "longTermDebt": "None", "shortTermDebt": "21755745", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "25762931", "totalLiabilities": "49207205", "otherCurrentAssets": "806544", "totalCurrentAssets": "51920790", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20242377", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21925162", "currentAccountsPayable": "4435593", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19445018", "shortLongTermDebtTotal": "21810512", "totalShareholderEquity": "24638747", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22669480", "totalCurrentLiabilities": "49152438", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "54767", "cashAndShortTermInvestments": "23402721", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23402721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3999622", "profitLoss": "None", "dividendPayout": "8863135", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "456336", "operatingCashflow": "4490819", "capitalExpenditures": "2596223", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5739961", "cashflowFromInvestment": "-1531407", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8863135", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2090045", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60408476, "cost_of_revenue": 43439386, "gross_profit": 16969090, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5647657, "depreciation_amortisation": 2090045, "ebitda": 7737702, "interest_expense": 544498, "interest_income": null, "other_non_operating": null, "pretax_income": 5103163, "tax_provision": 1103541, "effective_tax_rate": null, "net_income": 3999622, "net_income_continuing_ops": null, "net_income_to_common": 3999622, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23402721, "short_term_investments": null, "net_receivables": 20242377, "inventory": 7469148, "other_current_assets": null, "total_current_assets": 51920790, "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": 21925162, "total_assets": 73845952, "short_term_debt": 21755745, "accounts_payable": 4435593, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49152438, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 54767, "total_liabilities": 49207205, "total_debt": 21755745, "preferred_stock": null, "minority_interest": null, "retained_earnings": 25762931, "total_equity": 24638747, "shares_outstanding": 25000000, "operating_cash_flow": 4490819, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2596223, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1531407, "dividends_paid": 8863135, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5739961, "free_cash_flow": 7087042, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5647657", "ebitda": "7737702", "netIncome": "3999622", "grossProfit": "16969090", "depreciation": "None", "totalRevenue": "60408476", "costOfRevenue": "43439386", "interestIncome": "None", "incomeBeforeTax": "5103163", "interestExpense": "544498", "operatingIncome": "5430220", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "1103541", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11538873", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43439386", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2090045", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7469148", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "73845952", "longTermDebt": "None", "shortTermDebt": "21755745", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "25762931", "totalLiabilities": "49207205", "otherCurrentAssets": "806544", "totalCurrentAssets": "51920790", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20242377", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21925162", "currentAccountsPayable": "4435593", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19445018", "shortLongTermDebtTotal": "21810512", "totalShareholderEquity": "24638747", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22669480", "totalCurrentLiabilities": "49152438", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "54767", "cashAndShortTermInvestments": "23402721", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23402721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3999622", "profitLoss": "None", "dividendPayout": "8863135", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "456336", "operatingCashflow": "4490819", "capitalExpenditures": "2596223", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5739961", "cashflowFromInvestment": "-1531407", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8863135", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2090045", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 11187105, "cost_of_revenue": 9353613, "gross_profit": 1833492, "ebit": -2831232, "ebitda": -2394392, "pretax_income": -2994060, "tax_provision": 230402, "net_income": -3224462, "net_income_to_common": -3224462, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10777061, "total_current_assets": 20807828, "total_assets": 36247084, "short_term_debt": 6332095, "long_term_debt": null, "total_debt": 6332095, "total_liabilities": 11337136, "total_equity": 24909948, "shares_outstanding": 11250000, "goodwill_and_intangibles": 100667 }, "cash_flow": { "operating_cash_flow": -1282013, "capital_expenditure": 893626, "free_cash_flow": -388387, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120030, "ticker_id": 7125, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2831232", "ebitda": "-2394392", "netIncome": "-3224462", "grossProfit": "1833492", "depreciation": "None", "totalRevenue": "11187105", "costOfRevenue": "9353613", "interestIncome": "None", "incomeBeforeTax": "-2994060", "interestExpense": "162829", "operatingIncome": "-3233772", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "230402", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5067264", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9353613", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "436840", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1538816", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "36247084", "longTermDebt": "None", "shortTermDebt": "6332095", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "100667", "reportedCurrency": "None", "retainedEarnings": "-6813840", "totalLiabilities": "11337136", "otherCurrentAssets": "579413", "totalCurrentAssets": "20807828", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7912538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15439256", "currentAccountsPayable": "3580584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6519450", "totalShareholderEquity": "24909948", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1120402", "totalCurrentLiabilities": "11149781", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "187354", "cashAndShortTermInvestments": "10777061", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "100667", "cashAndCashEquivalentsAtCarryingValue": "10777061", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3224462", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "388885", "operatingCashflow": "-1282013", "capitalExpenditures": "893626", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1403903", "cashflowFromInvestment": "-714861", "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": "436840", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11187105, "cost_of_revenue": 9353613, "gross_profit": 1833492, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2831232, "depreciation_amortisation": 436840, "ebitda": -2394392, "interest_expense": 162829, "interest_income": null, "other_non_operating": null, "pretax_income": -2994060, "tax_provision": 230402, "effective_tax_rate": null, "net_income": -3224462, "net_income_continuing_ops": null, "net_income_to_common": -3224462, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10777061, "short_term_investments": null, "net_receivables": 7912538, "inventory": 1538816, "other_current_assets": null, "total_current_assets": 20807828, "net_ppe": null, "goodwill": null, "intangible_assets": 100667, "goodwill_and_intangibles": 100667, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15439256, "total_assets": 36247084, "short_term_debt": 6332095, "accounts_payable": 3580584, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11149781, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 187354, "total_liabilities": 11337136, "total_debt": 6332095, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6813840, "total_equity": 24909948, "shares_outstanding": 11250000, "operating_cash_flow": -1282013, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 893626, "acquisitions": null, "other_investing": null, "investing_cash_flow": -714861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1403903, "free_cash_flow": -388387, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2831232", "ebitda": "-2394392", "netIncome": "-3224462", "grossProfit": "1833492", "depreciation": "None", "totalRevenue": "11187105", "costOfRevenue": "9353613", "interestIncome": "None", "incomeBeforeTax": "-2994060", "interestExpense": "162829", "operatingIncome": "-3233772", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "230402", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5067264", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9353613", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "436840", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1538816", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "36247084", "longTermDebt": "None", "shortTermDebt": "6332095", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "100667", "reportedCurrency": "None", "retainedEarnings": "-6813840", "totalLiabilities": "11337136", "otherCurrentAssets": "579413", "totalCurrentAssets": "20807828", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7912538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15439256", "currentAccountsPayable": "3580584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6519450", "totalShareholderEquity": "24909948", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1120402", "totalCurrentLiabilities": "11149781", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "187354", "cashAndShortTermInvestments": "10777061", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "100667", "cashAndCashEquivalentsAtCarryingValue": "10777061", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3224462", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "388885", "operatingCashflow": "-1282013", "capitalExpenditures": "893626", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1403903", "cashflowFromInvestment": "-714861", "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": "436840", "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": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 14147044, "cost_of_revenue": 11295418, "gross_profit": 2851626, "ebit": -2836649, "ebitda": -2293287, "pretax_income": -3028233, "tax_provision": 62690, "net_income": -3090923, "net_income_to_common": -3090923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11202543, "total_current_assets": 23409803, "total_assets": 39155335, "short_term_debt": 4991335, "long_term_debt": null, "total_debt": 4991335, "total_liabilities": 11231874, "total_equity": 27923461, "shares_outstanding": 11250000, "goodwill_and_intangibles": 148615 }, "cash_flow": { "operating_cash_flow": -437376, "capital_expenditure": 1130113, "free_cash_flow": 692737, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120032, "ticker_id": 7125, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2836649", "ebitda": "-2293287", "netIncome": "-3090923", "grossProfit": "2851626", "depreciation": "None", "totalRevenue": "14147044", "costOfRevenue": "11295418", "interestIncome": "None", "incomeBeforeTax": "-3028233", "interestExpense": "191583", "operatingIncome": "-2781089", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62690", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5632715", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11295418", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "543362", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1985373", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "39155335", "longTermDebt": "None", "shortTermDebt": "4991335", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "148615", "reportedCurrency": "USD", "retainedEarnings": "-3589378", "totalLiabilities": "11231874", "otherCurrentAssets": "None", "totalCurrentAssets": "23409803", "currentLongTermDebt": "4766820", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10221887", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15745532", "currentAccountsPayable": "4159868", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5289037", "totalShareholderEquity": "27923461", "capitalLeaseObligations": "522217", "otherCurrentLiabilities": "1713288", "totalCurrentLiabilities": "10934172", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "297702", "cashAndShortTermInvestments": "11202543", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "148615", "cashAndCashEquivalentsAtCarryingValue": "11202543", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3090923", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "1800330", "operatingCashflow": "-437376", "capitalExpenditures": "1130113", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-843996", "cashflowFromInvestment": "-839442", "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": "543362", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14147044, "cost_of_revenue": 11295418, "gross_profit": 2851626, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2836649, "depreciation_amortisation": 543362, "ebitda": -2293287, "interest_expense": 191583, "interest_income": null, "other_non_operating": null, "pretax_income": -3028233, "tax_provision": 62690, "effective_tax_rate": null, "net_income": -3090923, "net_income_continuing_ops": null, "net_income_to_common": -3090923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11202543, "short_term_investments": null, "net_receivables": 10221887, "inventory": 1985373, "other_current_assets": null, "total_current_assets": 23409803, "net_ppe": null, "goodwill": null, "intangible_assets": 148615, "goodwill_and_intangibles": 148615, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15745532, "total_assets": 39155335, "short_term_debt": 4991335, "accounts_payable": 4159868, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10934172, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 297702, "total_liabilities": 11231874, "total_debt": 4991335, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3589378, "total_equity": 27923461, "shares_outstanding": 11250000, "operating_cash_flow": -437376, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1130113, "acquisitions": null, "other_investing": null, "investing_cash_flow": -839442, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -843996, "free_cash_flow": 692737, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2836649", "ebitda": "-2293287", "netIncome": "-3090923", "grossProfit": "2851626", "depreciation": "None", "totalRevenue": "14147044", "costOfRevenue": "11295418", "interestIncome": "None", "incomeBeforeTax": "-3028233", "interestExpense": "191583", "operatingIncome": "-2781089", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62690", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5632715", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11295418", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "543362", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1985373", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "39155335", "longTermDebt": "None", "shortTermDebt": "4991335", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "148615", "reportedCurrency": "USD", "retainedEarnings": "-3589378", "totalLiabilities": "11231874", "otherCurrentAssets": "None", "totalCurrentAssets": "23409803", "currentLongTermDebt": "4766820", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10221887", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15745532", "currentAccountsPayable": "4159868", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5289037", "totalShareholderEquity": "27923461", "capitalLeaseObligations": "522217", "otherCurrentLiabilities": "1713288", "totalCurrentLiabilities": "10934172", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "297702", "cashAndShortTermInvestments": "11202543", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "148615", "cashAndCashEquivalentsAtCarryingValue": "11202543", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3090923", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "1800330", "operatingCashflow": "-437376", "capitalExpenditures": "1130113", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-843996", "cashflowFromInvestment": "-839442", "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": "543362", "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": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 14719949, "cost_of_revenue": 12605427, "gross_profit": 2114522, "ebit": -7032190, "ebitda": -6323135, "pretax_income": -7519129, "tax_provision": 358454, "net_income": -7877583, "net_income_to_common": -7877583, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13346584, "total_current_assets": 27765697, "total_assets": 43637106, "short_term_debt": 5801243, "long_term_debt": null, "total_debt": 5801243, "total_liabilities": 12591063, "total_equity": 31046043, "shares_outstanding": 11250000, "goodwill_and_intangibles": 197787 }, "cash_flow": { "operating_cash_flow": -826498, "capital_expenditure": 2358441, "free_cash_flow": 1531943, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120033, "ticker_id": 7125, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7032190", "ebitda": "-6323135", "netIncome": "-7877583", "grossProfit": "2114522", "depreciation": "None", "totalRevenue": "14719949", "costOfRevenue": "12605427", "interestIncome": "None", "incomeBeforeTax": "-7519129", "interestExpense": "486940", "operatingIncome": "-6497110", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "358454", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8611632", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12605427", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "709055", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3715494", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "43637106", "longTermDebt": "None", "shortTermDebt": "5801243", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "197787", "reportedCurrency": "None", "retainedEarnings": "-498455", "totalLiabilities": "12591063", "otherCurrentAssets": "892649", "totalCurrentAssets": "27765697", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9810970", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15871409", "currentAccountsPayable": "3648331", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6258176", "totalShareholderEquity": "31046043", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2621551", "totalCurrentLiabilities": "12134130", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "456933", "cashAndShortTermInvestments": "13346584", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "197787", "cashAndCashEquivalentsAtCarryingValue": "13346584", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7877583", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "752564", "operatingCashflow": "-826498", "capitalExpenditures": "2358441", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6685867", "cashflowFromInvestment": "-2308754", "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": "709055", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14719949, "cost_of_revenue": 12605427, "gross_profit": 2114522, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7032190, "depreciation_amortisation": 709055, "ebitda": -6323135, "interest_expense": 486940, "interest_income": null, "other_non_operating": null, "pretax_income": -7519129, "tax_provision": 358454, "effective_tax_rate": null, "net_income": -7877583, "net_income_continuing_ops": null, "net_income_to_common": -7877583, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13346584, "short_term_investments": null, "net_receivables": 9810970, "inventory": 3715494, "other_current_assets": null, "total_current_assets": 27765697, "net_ppe": null, "goodwill": null, "intangible_assets": 197787, "goodwill_and_intangibles": 197787, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15871409, "total_assets": 43637106, "short_term_debt": 5801243, "accounts_payable": 3648331, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12134130, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 456933, "total_liabilities": 12591063, "total_debt": 5801243, "preferred_stock": null, "minority_interest": null, "retained_earnings": -498455, "total_equity": 31046043, "shares_outstanding": 11250000, "operating_cash_flow": -826498, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2358441, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2308754, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6685867, "free_cash_flow": 1531943, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7032190", "ebitda": "-6323135", "netIncome": "-7877583", "grossProfit": "2114522", "depreciation": "None", "totalRevenue": "14719949", "costOfRevenue": "12605427", "interestIncome": "None", "incomeBeforeTax": "-7519129", "interestExpense": "486940", "operatingIncome": "-6497110", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "358454", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8611632", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12605427", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "709055", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3715494", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "43637106", "longTermDebt": "None", "shortTermDebt": "5801243", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "197787", "reportedCurrency": "None", "retainedEarnings": "-498455", "totalLiabilities": "12591063", "otherCurrentAssets": "892649", "totalCurrentAssets": "27765697", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9810970", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15871409", "currentAccountsPayable": "3648331", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6258176", "totalShareholderEquity": "31046043", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2621551", "totalCurrentLiabilities": "12134130", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "456933", "cashAndShortTermInvestments": "13346584", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "197787", "cashAndCashEquivalentsAtCarryingValue": "13346584", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7877583", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "752564", "operatingCashflow": "-826498", "capitalExpenditures": "2358441", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6685867", "cashflowFromInvestment": "-2308754", "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": "709055", "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": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13346584, "total_current_assets": 27765697, "total_assets": 43637106, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 12591063, "total_equity": 31046043, "shares_outstanding": 11250000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120034, "ticker_id": 7125, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "3715494", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "43637106", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-498455", "totalLiabilities": "12591063", "otherCurrentAssets": "None", "totalCurrentAssets": "27765697", "currentLongTermDebt": "5582665", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9462980", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15871409", "currentAccountsPayable": "3648331", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "31046043", "capitalLeaseObligations": "675511", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "12134130", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "456933", "cashAndShortTermInvestments": "13346584", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13346584", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13346584, "short_term_investments": null, "net_receivables": 9462980, "inventory": 3715494, "other_current_assets": null, "total_current_assets": 27765697, "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": 15871409, "total_assets": 43637106, "short_term_debt": null, "accounts_payable": 3648331, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12134130, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 456933, "total_liabilities": 12591063, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -498455, "total_equity": 31046043, "shares_outstanding": 11250000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "3715494", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "43637106", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-498455", "totalLiabilities": "12591063", "otherCurrentAssets": "None", "totalCurrentAssets": "27765697", "currentLongTermDebt": "5582665", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9462980", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15871409", "currentAccountsPayable": "3648331", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "31046043", "capitalLeaseObligations": "675511", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "12134130", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "456933", "cashAndShortTermInvestments": "13346584", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13346584", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 23810824, "cost_of_revenue": 17620765, "gross_profit": 6190059, "ebit": -571974, "ebitda": 117833, "pretax_income": -1043971, "tax_provision": -151510, "net_income": -892461, "net_income_to_common": -892461, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23446400, "total_current_assets": 41873298, "total_assets": 60183739, "short_term_debt": 12977853, "long_term_debt": null, "total_debt": 12977853, "total_liabilities": 20351226, "total_equity": 39832513, "shares_outstanding": 11250000, "goodwill_and_intangibles": 247186 }, "cash_flow": { "operating_cash_flow": -3279512, "capital_expenditure": 36268, "free_cash_flow": -3243244, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120036, "ticker_id": 7125, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-571974", "ebitda": "117833", "netIncome": "-892461", "grossProfit": "6190059", "depreciation": "None", "totalRevenue": "23810824", "costOfRevenue": "17620765", "interestIncome": "None", "incomeBeforeTax": "-1043971", "interestExpense": "471995", "operatingIncome": "-430840", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-151510", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6620903", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17620765", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "689807", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5149846", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "60183739", "longTermDebt": "None", "shortTermDebt": "12977853", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "247186", "reportedCurrency": "USD", "retainedEarnings": "7304326", "totalLiabilities": "20351226", "otherCurrentAssets": "1210202", "totalCurrentAssets": "41873298", "currentLongTermDebt": "12277157", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12066850", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18310441", "currentAccountsPayable": "3569459", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14212124", "totalShareholderEquity": "39832513", "capitalLeaseObligations": "1934967", "otherCurrentLiabilities": "2569643", "totalCurrentLiabilities": "19116955", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1234270", "cashAndShortTermInvestments": "23446400", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "247186", "cashAndCashEquivalentsAtCarryingValue": "23446400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-892461", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "531593", "operatingCashflow": "-3279512", "capitalExpenditures": "36268", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1174479", "cashflowFromInvestment": "65231", "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": "689807", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23810824, "cost_of_revenue": 17620765, "gross_profit": 6190059, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -571974, "depreciation_amortisation": 689807, "ebitda": 117833, "interest_expense": 471995, "interest_income": null, "other_non_operating": null, "pretax_income": -1043971, "tax_provision": -151510, "effective_tax_rate": null, "net_income": -892461, "net_income_continuing_ops": null, "net_income_to_common": -892461, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23446400, "short_term_investments": null, "net_receivables": 12066850, "inventory": 5149846, "other_current_assets": null, "total_current_assets": 41873298, "net_ppe": null, "goodwill": null, "intangible_assets": 247186, "goodwill_and_intangibles": 247186, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18310441, "total_assets": 60183739, "short_term_debt": 12977853, "accounts_payable": 3569459, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19116955, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1234270, "total_liabilities": 20351226, "total_debt": 12977853, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7304326, "total_equity": 39832513, "shares_outstanding": 11250000, "operating_cash_flow": -3279512, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36268, "acquisitions": null, "other_investing": null, "investing_cash_flow": 65231, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1174479, "free_cash_flow": -3243244, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-571974", "ebitda": "117833", "netIncome": "-892461", "grossProfit": "6190059", "depreciation": "None", "totalRevenue": "23810824", "costOfRevenue": "17620765", "interestIncome": "None", "incomeBeforeTax": "-1043971", "interestExpense": "471995", "operatingIncome": "-430840", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-151510", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6620903", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17620765", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "689807", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5149846", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "60183739", "longTermDebt": "None", "shortTermDebt": "12977853", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "247186", "reportedCurrency": "USD", "retainedEarnings": "7304326", "totalLiabilities": "20351226", "otherCurrentAssets": "1210202", "totalCurrentAssets": "41873298", "currentLongTermDebt": "12277157", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12066850", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18310441", "currentAccountsPayable": "3569459", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14212124", "totalShareholderEquity": "39832513", "capitalLeaseObligations": "1934967", "otherCurrentLiabilities": "2569643", "totalCurrentLiabilities": "19116955", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1234270", "cashAndShortTermInvestments": "23446400", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "247186", "cashAndCashEquivalentsAtCarryingValue": "23446400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-892461", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "531593", "operatingCashflow": "-3279512", "capitalExpenditures": "36268", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1174479", "cashflowFromInvestment": "65231", "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": "689807", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 19269823, "cost_of_revenue": 16154329, "gross_profit": 3115494, "ebit": -1130650, "ebitda": -280940, "pretax_income": -1532032, "tax_provision": -210297, "net_income": -1321735, "net_income_to_common": -1321735, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27576622, "total_current_assets": 44450969, "total_assets": 59043137, "short_term_debt": 13563305, "long_term_debt": null, "total_debt": 13563305, "total_liabilities": 19124335, "total_equity": 39918802, "shares_outstanding": 11250000, "goodwill_and_intangibles": 291559 }, "cash_flow": { "operating_cash_flow": -1727360, "capital_expenditure": 46482, "free_cash_flow": -1680878, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120037, "ticker_id": 7125, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1130650", "ebitda": "-280940", "netIncome": "-1321735", "grossProfit": "3115494", "depreciation": "None", "totalRevenue": "19269823", "costOfRevenue": "16154329", "interestIncome": "None", "incomeBeforeTax": "-1532032", "interestExpense": "401379", "operatingIncome": "-1708270", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-210297", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4823760", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16154329", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "849710", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5559282", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "59043137", "longTermDebt": "None", "shortTermDebt": "13563305", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "291559", "reportedCurrency": "USD", "retainedEarnings": "8271589", "totalLiabilities": "19124335", "otherCurrentAssets": "790939", "totalCurrentAssets": "44450969", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10524126", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14592168", "currentAccountsPayable": "3411605", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13601297", "totalShareholderEquity": "39918802", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1987900", "totalCurrentLiabilities": "19086343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37992", "cashAndShortTermInvestments": "27576622", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "291559", "cashAndCashEquivalentsAtCarryingValue": "27576622", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1321735", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "246188", "operatingCashflow": "-1727360", "capitalExpenditures": "46482", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4151003", "cashflowFromInvestment": "-47034", "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": "849710", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19269823, "cost_of_revenue": 16154329, "gross_profit": 3115494, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1130650, "depreciation_amortisation": 849710, "ebitda": -280940, "interest_expense": 401379, "interest_income": null, "other_non_operating": null, "pretax_income": -1532032, "tax_provision": -210297, "effective_tax_rate": null, "net_income": -1321735, "net_income_continuing_ops": null, "net_income_to_common": -1321735, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27576622, "short_term_investments": null, "net_receivables": 10524126, "inventory": 5559282, "other_current_assets": null, "total_current_assets": 44450969, "net_ppe": null, "goodwill": null, "intangible_assets": 291559, "goodwill_and_intangibles": 291559, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14592168, "total_assets": 59043137, "short_term_debt": 13563305, "accounts_payable": 3411605, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19086343, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37992, "total_liabilities": 19124335, "total_debt": 13563305, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8271589, "total_equity": 39918802, "shares_outstanding": 11250000, "operating_cash_flow": -1727360, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46482, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47034, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4151003, "free_cash_flow": -1680878, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1130650", "ebitda": "-280940", "netIncome": "-1321735", "grossProfit": "3115494", "depreciation": "None", "totalRevenue": "19269823", "costOfRevenue": "16154329", "interestIncome": "None", "incomeBeforeTax": "-1532032", "interestExpense": "401379", "operatingIncome": "-1708270", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-210297", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4823760", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16154329", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "849710", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5559282", "commonStock": "22500", "currentDebt": "None", "investments": "None", "totalAssets": "59043137", "longTermDebt": "None", "shortTermDebt": "13563305", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "291559", "reportedCurrency": "USD", "retainedEarnings": "8271589", "totalLiabilities": "19124335", "otherCurrentAssets": "790939", "totalCurrentAssets": "44450969", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10524126", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14592168", "currentAccountsPayable": "3411605", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13601297", "totalShareholderEquity": "39918802", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1987900", "totalCurrentLiabilities": "19086343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37992", "cashAndShortTermInvestments": "27576622", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "291559", "cashAndCashEquivalentsAtCarryingValue": "27576622", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1321735", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "246188", "operatingCashflow": "-1727360", "capitalExpenditures": "46482", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4151003", "cashflowFromInvestment": "-47034", "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": "849710", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27576622, "total_current_assets": 44450969, "total_assets": 59043137, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 19124335, "total_equity": 39918802, "shares_outstanding": 11250000, "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": 120038, "ticker_id": 7125, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "5559282", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "59043137", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8271589", "totalLiabilities": "19124335", "otherCurrentAssets": "None", "totalCurrentAssets": "44450969", "currentLongTermDebt": "13405816", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10313371", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14592168", "currentAccountsPayable": "3411605", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "39918802", "capitalLeaseObligations": "195481", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "19086343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37992", "cashAndShortTermInvestments": "27576622", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27576622", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-660868", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "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": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27576622, "short_term_investments": null, "net_receivables": 10313371, "inventory": 5559282, "other_current_assets": null, "total_current_assets": 44450969, "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": 14592168, "total_assets": 59043137, "short_term_debt": null, "accounts_payable": 3411605, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19086343, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37992, "total_liabilities": 19124335, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8271589, "total_equity": 39918802, "shares_outstanding": 11250000, "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": { "balance": { "goodwill": "None", "inventory": "5559282", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "59043137", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8271589", "totalLiabilities": "19124335", "otherCurrentAssets": "None", "totalCurrentAssets": "44450969", "currentLongTermDebt": "13405816", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10313371", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14592168", "currentAccountsPayable": "3411605", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "39918802", "capitalLeaseObligations": "195481", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "19086343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37992", "cashAndShortTermInvestments": "27576622", "commonStockSharesOutstanding": "11250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27576622", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-660868", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "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": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 26328797, "cost_of_revenue": 20380029, "gross_profit": 5948768, "ebit": 1383602, "ebitda": 2236223, "pretax_income": 1100619, "tax_provision": 132995, "net_income": 967624, "net_income_to_common": 967624, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26320994, "total_current_assets": 44588783, "total_assets": 61571420, "short_term_debt": 14044180, "long_term_debt": null, "total_debt": 14044180, "total_liabilities": 21515237, "total_equity": 40056183, "shares_outstanding": 25000000, "goodwill_and_intangibles": 367018 }, "cash_flow": { "operating_cash_flow": 9837137, "capital_expenditure": 170037, "free_cash_flow": 10007174, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120040, "ticker_id": 7125, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1383602", "ebitda": "2236223", "netIncome": "967624", "grossProfit": "5948768", "depreciation": "None", "totalRevenue": "26328797", "costOfRevenue": "20380029", "interestIncome": "None", "incomeBeforeTax": "1100619", "interestExpense": "282979", "operatingIncome": "625910", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "132995", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5322856", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20380029", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "852621", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "6222507", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "61571420", "longTermDebt": "None", "shortTermDebt": "14044180", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "367018", "reportedCurrency": "USD", "retainedEarnings": "9535827", "totalLiabilities": "21515237", "otherCurrentAssets": "455074", "totalCurrentAssets": "44588783", "currentLongTermDebt": "13531414", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11590208", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16982637", "currentAccountsPayable": "4298581", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14069249", "totalShareholderEquity": "40056183", "capitalLeaseObligations": "537835", "otherCurrentLiabilities": "2592785", "totalCurrentLiabilities": "21490168", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25069", "cashAndShortTermInvestments": "26320994", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "367018", "cashAndCashEquivalentsAtCarryingValue": "26320994", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "967624", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3162255", "operatingCashflow": "9837137", "capitalExpenditures": "170037", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2351734", "cashflowFromInvestment": "-169485", "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": "852621", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26328797, "cost_of_revenue": 20380029, "gross_profit": 5948768, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1383602, "depreciation_amortisation": 852621, "ebitda": 2236223, "interest_expense": 282979, "interest_income": null, "other_non_operating": null, "pretax_income": 1100619, "tax_provision": 132995, "effective_tax_rate": null, "net_income": 967624, "net_income_continuing_ops": null, "net_income_to_common": 967624, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26320994, "short_term_investments": null, "net_receivables": 11590208, "inventory": 6222507, "other_current_assets": null, "total_current_assets": 44588783, "net_ppe": null, "goodwill": null, "intangible_assets": 367018, "goodwill_and_intangibles": 367018, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16982637, "total_assets": 61571420, "short_term_debt": 14044180, "accounts_payable": 4298581, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21490168, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25069, "total_liabilities": 21515237, "total_debt": 14044180, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9535827, "total_equity": 40056183, "shares_outstanding": 25000000, "operating_cash_flow": 9837137, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170037, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169485, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2351734, "free_cash_flow": 10007174, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1383602", "ebitda": "2236223", "netIncome": "967624", "grossProfit": "5948768", "depreciation": "None", "totalRevenue": "26328797", "costOfRevenue": "20380029", "interestIncome": "None", "incomeBeforeTax": "1100619", "interestExpense": "282979", "operatingIncome": "625910", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "132995", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5322856", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20380029", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "852621", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "6222507", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "61571420", "longTermDebt": "None", "shortTermDebt": "14044180", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "367018", "reportedCurrency": "USD", "retainedEarnings": "9535827", "totalLiabilities": "21515237", "otherCurrentAssets": "455074", "totalCurrentAssets": "44588783", "currentLongTermDebt": "13531414", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11590208", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16982637", "currentAccountsPayable": "4298581", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14069249", "totalShareholderEquity": "40056183", "capitalLeaseObligations": "537835", "otherCurrentLiabilities": "2592785", "totalCurrentLiabilities": "21490168", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25069", "cashAndShortTermInvestments": "26320994", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "367018", "cashAndCashEquivalentsAtCarryingValue": "26320994", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "967624", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3162255", "operatingCashflow": "9837137", "capitalExpenditures": "170037", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2351734", "cashflowFromInvestment": "-169485", "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": "852621", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 30381954, "cost_of_revenue": 23183184, "gross_profit": 7198770, "ebit": 2682424, "ebitda": 3823591, "pretax_income": 2461005, "tax_provision": 332928, "net_income": 2128077, "net_income_to_common": 2128077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18849049, "total_current_assets": 48264582, "total_assets": 66009799, "short_term_debt": 16585556, "long_term_debt": null, "total_debt": 16585556, "total_liabilities": 25921760, "total_equity": 40088039, "shares_outstanding": 25000000, "goodwill_and_intangibles": 432972 }, "cash_flow": { "operating_cash_flow": 794694, "capital_expenditure": 397374, "free_cash_flow": 1192068, "dividends_paid": 8863135, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120041, "ticker_id": 7125, "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2682424", "ebitda": "3823591", "netIncome": "2128077", "grossProfit": "7198770", "depreciation": "None", "totalRevenue": "30381954", "costOfRevenue": "23183184", "interestIncome": "None", "incomeBeforeTax": "2461005", "interestExpense": "221414", "operatingIncome": "2358520", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "332928", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4840246", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23183184", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1141167", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9819633", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "66009799", "longTermDebt": "None", "shortTermDebt": "16585556", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "432972", "reportedCurrency": "USD", "retainedEarnings": "8645675", "totalLiabilities": "25921760", "otherCurrentAssets": "1488708", "totalCurrentAssets": "48264582", "currentLongTermDebt": "15813022", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18107192", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17745217", "currentAccountsPayable": "5665636", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14890016", "shortLongTermDebtTotal": "16732483", "totalShareholderEquity": "40088039", "capitalLeaseObligations": "919461", "otherCurrentLiabilities": "3095056", "totalCurrentLiabilities": "25774833", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "146927", "cashAndShortTermInvestments": "18849049", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "432972", "cashAndCashEquivalentsAtCarryingValue": "18849049", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2128077", "profitLoss": "None", "dividendPayout": "8863135", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-464192", "operatingCashflow": "794694", "capitalExpenditures": "397374", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5697545", "cashflowFromInvestment": "2211457", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8863135", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1141167", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30381954, "cost_of_revenue": 23183184, "gross_profit": 7198770, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2682424, "depreciation_amortisation": 1141167, "ebitda": 3823591, "interest_expense": 221414, "interest_income": null, "other_non_operating": null, "pretax_income": 2461005, "tax_provision": 332928, "effective_tax_rate": null, "net_income": 2128077, "net_income_continuing_ops": null, "net_income_to_common": 2128077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18849049, "short_term_investments": null, "net_receivables": 18107192, "inventory": 9819633, "other_current_assets": null, "total_current_assets": 48264582, "net_ppe": null, "goodwill": null, "intangible_assets": 432972, "goodwill_and_intangibles": 432972, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17745217, "total_assets": 66009799, "short_term_debt": 16585556, "accounts_payable": 5665636, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25774833, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 146927, "total_liabilities": 25921760, "total_debt": 16585556, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8645675, "total_equity": 40088039, "shares_outstanding": 25000000, "operating_cash_flow": 794694, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 397374, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2211457, "dividends_paid": 8863135, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5697545, "free_cash_flow": 1192068, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2682424", "ebitda": "3823591", "netIncome": "2128077", "grossProfit": "7198770", "depreciation": "None", "totalRevenue": "30381954", "costOfRevenue": "23183184", "interestIncome": "None", "incomeBeforeTax": "2461005", "interestExpense": "221414", "operatingIncome": "2358520", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "332928", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4840246", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23183184", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1141167", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9819633", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "66009799", "longTermDebt": "None", "shortTermDebt": "16585556", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "432972", "reportedCurrency": "USD", "retainedEarnings": "8645675", "totalLiabilities": "25921760", "otherCurrentAssets": "1488708", "totalCurrentAssets": "48264582", "currentLongTermDebt": "15813022", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18107192", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17745217", "currentAccountsPayable": "5665636", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14890016", "shortLongTermDebtTotal": "16732483", "totalShareholderEquity": "40088039", "capitalLeaseObligations": "919461", "otherCurrentLiabilities": "3095056", "totalCurrentLiabilities": "25774833", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "146927", "cashAndShortTermInvestments": "18849049", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "432972", "cashAndCashEquivalentsAtCarryingValue": "18849049", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2128077", "profitLoss": "None", "dividendPayout": "8863135", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-464192", "operatingCashflow": "794694", "capitalExpenditures": "397374", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5697545", "cashflowFromInvestment": "2211457", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8863135", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1141167", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": 1179262, "ebitda": null, "pretax_income": null, "tax_provision": 166464, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 48264582, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 546295, "capital_expenditure": 187198, "free_cash_flow": 733493, "dividends_paid": 4431568, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120043, "ticker_id": 7125, "period_end_date": "2022-03-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1179262", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "None", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "166464", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9819633", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9674819", "totalLiabilities": "None", "otherCurrentAssets": "598402", "totalCurrentAssets": "48264582", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18107192", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "5665636", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14890016", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "970220", "totalCurrentLiabilities": "25774833", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1064039", "profitLoss": "None", "dividendPayout": "4431568", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-232097", "operatingCashflow": "546295", "capitalExpenditures": "187198", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3056857", "cashflowFromInvestment": "1164866", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4431568", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "570584", "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": 1179262, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": 166464, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 18107192, "inventory": 9819633, "other_current_assets": null, "total_current_assets": 48264582, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": 5665636, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25774833, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9674819, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 546295, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187198, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1164866, "dividends_paid": 4431568, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3056857, "free_cash_flow": 733493, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1179262", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "None", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "166464", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9819633", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9674819", "totalLiabilities": "None", "otherCurrentAssets": "598402", "totalCurrentAssets": "48264582", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18107192", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "5665636", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14890016", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "970220", "totalCurrentLiabilities": "25774833", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1064039", "profitLoss": "None", "dividendPayout": "4431568", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-232097", "operatingCashflow": "546295", "capitalExpenditures": "187198", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3056857", "cashflowFromInvestment": "1164866", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4431568", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "570584", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 35850803, "cost_of_revenue": 26778609, "gross_profit": 9072194, "ebit": 2717898, "ebitda": 3512792, "pretax_income": 2513523, "tax_provision": 564229, "net_income": 1949294, "net_income_to_common": 1949294, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22609767, "total_current_assets": 55873836, "total_assets": 74919892, "short_term_debt": 20104142, "long_term_debt": null, "total_debt": 20104142, "total_liabilities": 42038767, "total_equity": 32881124, "shares_outstanding": 25000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1244905, "capital_expenditure": 143213, "free_cash_flow": 1388118, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120044, "ticker_id": 7125, "period_end_date": "2021-12-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2717898", "ebitda": "3512792", "netIncome": "1949294", "grossProfit": "9072194", "depreciation": "None", "totalRevenue": "35850803", "costOfRevenue": "26778609", "interestIncome": "None", "incomeBeforeTax": "2513523", "interestExpense": "204377", "operatingIncome": "3177060", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "564229", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5895136", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26778609", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "794894", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9782342", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "74919892", "longTermDebt": "None", "shortTermDebt": "20104142", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "13320866", "totalLiabilities": "42038767", "otherCurrentAssets": "1426689", "totalCurrentAssets": "55873836", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22055038", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19046056", "currentAccountsPayable": "5990074", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20634168", "totalShareholderEquity": "32881124", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15146823", "totalCurrentLiabilities": "41508741", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "530025", "cashAndShortTermInvestments": "22609767", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22609767", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1949294", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "-168850", "operatingCashflow": "1244905", "capitalExpenditures": "143213", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "112435", "cashflowFromInvestment": "-143213", "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": "794894", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35850803, "cost_of_revenue": 26778609, "gross_profit": 9072194, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2717898, "depreciation_amortisation": 794894, "ebitda": 3512792, "interest_expense": 204377, "interest_income": null, "other_non_operating": null, "pretax_income": 2513523, "tax_provision": 564229, "effective_tax_rate": null, "net_income": 1949294, "net_income_continuing_ops": null, "net_income_to_common": 1949294, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22609767, "short_term_investments": null, "net_receivables": 22055038, "inventory": 9782342, "other_current_assets": null, "total_current_assets": 55873836, "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": 19046056, "total_assets": 74919892, "short_term_debt": 20104142, "accounts_payable": 5990074, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41508741, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 530025, "total_liabilities": 42038767, "total_debt": 20104142, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13320866, "total_equity": 32881124, "shares_outstanding": 25000000, "operating_cash_flow": 1244905, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143213, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143213, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 112435, "free_cash_flow": 1388118, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2717898", "ebitda": "3512792", "netIncome": "1949294", "grossProfit": "9072194", "depreciation": "None", "totalRevenue": "35850803", "costOfRevenue": "26778609", "interestIncome": "None", "incomeBeforeTax": "2513523", "interestExpense": "204377", "operatingIncome": "3177060", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "564229", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5895136", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26778609", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "794894", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9782342", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "74919892", "longTermDebt": "None", "shortTermDebt": "20104142", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "13320866", "totalLiabilities": "42038767", "otherCurrentAssets": "1426689", "totalCurrentAssets": "55873836", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22055038", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19046056", "currentAccountsPayable": "5990074", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20634168", "totalShareholderEquity": "32881124", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15146823", "totalCurrentLiabilities": "41508741", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "530025", "cashAndShortTermInvestments": "22609767", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22609767", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1949294", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "-168850", "operatingCashflow": "1244905", "capitalExpenditures": "143213", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "112435", "cashflowFromInvestment": "-143213", "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": "794894", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "income_statement": { "revenue": 30812424, "cost_of_revenue": 23811241, "gross_profit": 7001183, "ebit": 982662, "ebitda": 1967582, "pretax_income": 820847, "tax_provision": 113150, "net_income": 707697, "net_income_to_common": 707697, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21270077, "total_current_assets": 52481201, "total_assets": 72703958, "short_term_debt": 19489833, "long_term_debt": null, "total_debt": 19489833, "total_liabilities": 42199120, "total_equity": 30504838, "shares_outstanding": 25000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 678154, "capital_expenditure": 711552, "free_cash_flow": 1389706, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120045, "ticker_id": 7125, "period_end_date": "2021-06-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:33.554651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "982662", "ebitda": "1967582", "netIncome": "707697", "grossProfit": "7001183", "depreciation": "None", "totalRevenue": "30812424", "costOfRevenue": "23811241", "interestIncome": "None", "incomeBeforeTax": "820847", "interestExpense": "161816", "operatingIncome": "950270", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "113150", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6050911", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23811241", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "984920", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9695632", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "72703958", "longTermDebt": "None", "shortTermDebt": "19489833", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11837448", "totalLiabilities": "42199120", "otherCurrentAssets": "1035893", "totalCurrentAssets": "52481201", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20479599", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20222757", "currentAccountsPayable": "4910722", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20405797", "totalShareholderEquity": "30504838", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16863789", "totalCurrentLiabilities": "41283156", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "915964", "cashAndShortTermInvestments": "21270077", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21270077", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "707697", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "None", "changeInInventory": "-1960859", "operatingCashflow": "678154", "capitalExpenditures": "711552", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1231185", "cashflowFromInvestment": "-703738", "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": "984920", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30812424, "cost_of_revenue": 23811241, "gross_profit": 7001183, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 982662, "depreciation_amortisation": 984920, "ebitda": 1967582, "interest_expense": 161816, "interest_income": null, "other_non_operating": null, "pretax_income": 820847, "tax_provision": 113150, "effective_tax_rate": null, "net_income": 707697, "net_income_continuing_ops": null, "net_income_to_common": 707697, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21270077, "short_term_investments": null, "net_receivables": 20479599, "inventory": 9695632, "other_current_assets": null, "total_current_assets": 52481201, "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": 20222757, "total_assets": 72703958, "short_term_debt": 19489833, "accounts_payable": 4910722, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41283156, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 915964, "total_liabilities": 42199120, "total_debt": 19489833, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11837448, "total_equity": 30504838, "shares_outstanding": 25000000, "operating_cash_flow": 678154, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 711552, "acquisitions": null, "other_investing": null, "investing_cash_flow": -703738, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1231185, "free_cash_flow": 1389706, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "982662", "ebitda": "1967582", "netIncome": "707697", "grossProfit": "7001183", "depreciation": "None", "totalRevenue": "30812424", "costOfRevenue": "23811241", "interestIncome": "None", "incomeBeforeTax": "820847", "interestExpense": "161816", "operatingIncome": "950270", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "113150", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6050911", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23811241", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "984920", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9695632", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "72703958", "longTermDebt": "None", "shortTermDebt": "19489833", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11837448", "totalLiabilities": "42199120", "otherCurrentAssets": "1035893", "totalCurrentAssets": "52481201", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20479599", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20222757", "currentAccountsPayable": "4910722", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20405797", "totalShareholderEquity": "30504838", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16863789", "totalCurrentLiabilities": "41283156", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "915964", "cashAndShortTermInvestments": "21270077", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21270077", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "707697", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "None", "changeInInventory": "-1960859", "operatingCashflow": "678154", "capitalExpenditures": "711552", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1231185", "cashflowFromInvestment": "-703738", "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": "984920", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }