{ "ticker": { "uuid": "9d3fc6ec-787e-4705-96b7-92fb8f964da8", "symbol": "COOT", "name": "Australian Oilseeds Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/9d3fc6ec-787e-4705-96b7-92fb8f964da8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9d3fc6ec-787e-4705-96b7-92fb8f964da8/" }, "ticker_metadata": { "id": 5488, "uuid": "9d3fc6ec-787e-4705-96b7-92fb8f964da8", "symbol": "COOT", "name": "Australian Oilseeds Holdings Limited Ordinary Shares", "asset_type": "equity", "market_cap": 17305500, "stock_exchange_id": 2, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Australian Oilseeds Holdings Limited (COOT) is a leading entity in the Australian oilseed sector, focusing on the cultivation, processing, and distribution of premium oilseeds to address the growing global demand for plant-based oils. Leveraging advanced agricultural methodologies and innovative processing technologies, COOT strives to enhance production efficiency while maintaining a strong commitment to sustainability. The company's strategic emphasis on operational excellence and investment in renewable resources positions it as a robust competitor in the market, aiming to deliver long-term value for shareholders through its commitment to quality and responsible practices.", "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": "9d3fc6ec-787e-4705-96b7-92fb8f964da8", "symbol": "COOT", "name": "Australian Oilseeds Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/9d3fc6ec-787e-4705-96b7-92fb8f964da8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9d3fc6ec-787e-4705-96b7-92fb8f964da8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.65, "value": 0.56, "quality": 0.56, "momentum": 0.56, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 0.61, "market_cap": 17093434.23, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0505, "shareholder_yield": 0, "roe": -0.1127, "piotroski_f_score": 4, "momentum_12_1": -0.1434, "volatility_252d": 2.2223 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:15.313452+00:00", "batch_id": "" }, "size": { "price_close": 0.6127, "market_cap": 17093434.2326, "market_cap_usd": 17093434.2326, "enterprise_value": 24930239.2326, "shares_outstanding": 27898538, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 5.624, "ptbv_ratio": 12.7592, "ps_ratio": 0.3983, "pcf_ratio": null, "pfcf_ratio": 16.9588, "ev_ebitda": 19.8215, "ev_ebit": 24.2968, "ev_sales": 0.581, "ev_fcf": 24.7339, "earnings_yield": null, "fcf_yield": 0.0404, "price_to_sales": 0.3983, "price_to_book": 5.624, "price_to_cashflow": null, "ebitda_to_ev": 0.0505, "sales_yield": 1.7213 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0814, "operating_margin": 0.0239, "net_margin": -0.008, "ebitda_margin": 0.0293, "fcf_margin": 0.0235, "roe": -0.1127, "roa": -0.0153, "roic": 0.0708, "roc_greenblatt": null, "asset_turnover": 1.9101, "cash_conversion": -2.9415, "accruals_ratio": 0.0548, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": 0.2215, "earnings_stability_5y": 1.8751, "revenue_stability_5y": 0.4079, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1555, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 9.7782, "net_debt_to_ebitda": 6.2309, "debt_to_assets": 0.4165, "interest_coverage": 0.9559, "current_ratio": 0.3511, "quick_ratio": 0.214, "net_debt": 7836805, "local_beta": 0.009, "volatility_252d": 2.2223, "volatility_60d": 5.5674, "max_drawdown_12m": -0.7418, "risk_adjusted_momentum": -0.0645 }, "growth": { "revenue_growth_1y": 0.3525, "revenue_growth_3y_cagr": 0.2917, "revenue_growth_5y_cagr": 0.2768, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.3525, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0348, "price_return_3m": 0.0385, "price_return_6m": -0.2867, "price_return_9m": 0.1558, "price_return_12m": -0.1733, "price_return_12m_ex1m": -0.1434, "momentum_6m": -0.2867, "momentum_12m": -0.1733, "momentum_12_1": -0.1434, "distance_from_52w_high": -0.7054, "distance_from_52w_low": 0.2037, "relative_strength": -0.3312 }, "raw_ttm": { "revenue_ttm": 42912419, "gross_profit_ttm": 3492491, "ebit_ttm": 1026071, "ebitda_ttm": 1257739, "net_income_ttm": -342663, "eps_diluted_ttm": -0.0123, "operating_cash_flow_ttm": -1572970, "capital_expenditure_ttm": 2580909, "fcf_ttm": 1007939, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1073389, "cash_and_equivalents": 1519878, "total_current_assets": 9941704, "total_current_liabilities": 28313813, "net_ppe": null, "total_assets": 22466384, "total_debt": 9356683, "total_equity": 3039373, "net_working_capital": -10535304, "book_value_per_share": 0.1089, "retained_earnings": -19306793, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1339693, "tangible_book_per_share": 0.048 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 44, "quality_composite": 44, "momentum_composite": 44, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 43, "vc1_composite": 44, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 35, "quality_value_composite": 0.56, "os_score": 0.65, "value_percentile": 0.56, "quality_percentile": 0.56, "momentum_percentile": 0.56, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "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": 339, "ticker_id": 5488, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:15.313452+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.6127, "market_cap": 17093434.2326, "market_cap_usd": 17093434.2326, "enterprise_value": 24930239.2326, "shares_outstanding": 27898538, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.62400016, "ptbv_ratio": 12.7592174, "ps_ratio": 0.39833304, "pcf_ratio": null, "pfcf_ratio": 16.95879833, "ev_ebitda": 19.82147268, "ev_ebit": 24.29679743, "ev_sales": 0.58095628, "ev_fcf": 24.73387698, "earnings_yield": null, "fcf_yield": 0.04043038, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08138649, "operating_margin": 0.02391082, "net_margin": -0.00798517, "ebitda_margin": 0.02930944, "fcf_margin": 0.02348828, "roe": -0.11274135, "roa": -0.01525225, "roic": 0.07075585, "roc_greenblatt": null, "asset_turnover": 1.91007236, "cash_conversion": -2.9414877, "accruals_ratio": 0.05476213, "sbc_to_revenue": null, "debt_to_equity": 9.77815424, "net_debt_to_ebitda": 6.23086745, "debt_to_assets": 0.41647481, "interest_coverage": 0.95591719, "current_ratio": 0.35112558, "quick_ratio": 0.21403472, "net_debt": 7836805, "revenue_growth_1y": 0.35245252, "revenue_growth_3y_cagr": 0.29173805, "revenue_growth_5y_cagr": 0.27680126, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 0.22146276, "earnings_stability_5y": 1.87506, "revenue_stability_5y": 0.407946, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03481411, "price_return_3m": 0.03847458, "price_return_6m": -0.28672875, "price_return_9m": 0.15581966, "price_return_12m": -0.17325597, "price_return_12m_ex1m": -0.14343543, "distance_from_52w_high": -0.70543269, "distance_from_52w_low": 0.20373281, "relative_strength": -0.33119702, "local_beta": 0.009, "volatility_252d": 2.22226, "volatility_60d": 5.567441, "max_drawdown_12m": -0.74182692, "revenue_ttm": 42912419, "gross_profit_ttm": 3492491, "ebit_ttm": 1026071, "ebitda_ttm": 1257739, "net_income_ttm": -342663, "eps_diluted_ttm": -0.01228247, "operating_cash_flow_ttm": -1572970, "capital_expenditure_ttm": 2580909, "fcf_ttm": 1007939, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1073389, "cash_and_equivalents": 1519878, "total_current_assets": 9941704, "total_current_liabilities": 28313813, "net_ppe": null, "total_assets": 22466384, "total_debt": 9356683, "total_equity": 3039373, "net_working_capital": -10535304, "book_value_per_share": 0.10894381, "retained_earnings": -19306793, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1339693, "tangible_book_per_share": 0.04802019, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 44, "quality_composite": 44, "momentum_composite": 44, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 43, "vc1_composite": 44, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.61, "os": 0.65, "value": 0.56, "quality": 0.56, "momentum": 0.56, "confidence": 0.786, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1127, "momentum_12_1": -0.1434, "complete_fields": { "id": 339, "ticker_id": 5488, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:15.313452+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.6127, "market_cap": 17093434.2326, "market_cap_usd": 17093434.2326, "enterprise_value": 24930239.2326, "shares_outstanding": 27898538, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.62400016, "ptbv_ratio": 12.7592174, "ps_ratio": 0.39833304, "pcf_ratio": null, "pfcf_ratio": 16.95879833, "ev_ebitda": 19.82147268, "ev_ebit": 24.29679743, "ev_sales": 0.58095628, "ev_fcf": 24.73387698, "earnings_yield": null, "fcf_yield": 0.04043038, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08138649, "operating_margin": 0.02391082, "net_margin": -0.00798517, "ebitda_margin": 0.02930944, "fcf_margin": 0.02348828, "roe": -0.11274135, "roa": -0.01525225, "roic": 0.07075585, "roc_greenblatt": null, "asset_turnover": 1.91007236, "cash_conversion": -2.9414877, "accruals_ratio": 0.05476213, "sbc_to_revenue": null, "debt_to_equity": 9.77815424, "net_debt_to_ebitda": 6.23086745, "debt_to_assets": 0.41647481, "interest_coverage": 0.95591719, "current_ratio": 0.35112558, "quick_ratio": 0.21403472, "net_debt": 7836805, "revenue_growth_1y": 0.35245252, "revenue_growth_3y_cagr": 0.29173805, "revenue_growth_5y_cagr": 0.27680126, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 0.22146276, "earnings_stability_5y": 1.87506, "revenue_stability_5y": 0.407946, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03481411, "price_return_3m": 0.03847458, "price_return_6m": -0.28672875, "price_return_9m": 0.15581966, "price_return_12m": -0.17325597, "price_return_12m_ex1m": -0.14343543, "distance_from_52w_high": -0.70543269, "distance_from_52w_low": 0.20373281, "relative_strength": -0.33119702, "local_beta": 0.009, "volatility_252d": 2.22226, "volatility_60d": 5.567441, "max_drawdown_12m": -0.74182692, "revenue_ttm": 42912419, "gross_profit_ttm": 3492491, "ebit_ttm": 1026071, "ebitda_ttm": 1257739, "net_income_ttm": -342663, "eps_diluted_ttm": -0.01228247, "operating_cash_flow_ttm": -1572970, "capital_expenditure_ttm": 2580909, "fcf_ttm": 1007939, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1073389, "cash_and_equivalents": 1519878, "total_current_assets": 9941704, "total_current_liabilities": 28313813, "net_ppe": null, "total_assets": 22466384, "total_debt": 9356683, "total_equity": 3039373, "net_working_capital": -10535304, "book_value_per_share": 0.10894381, "retained_earnings": -19306793, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1339693, "tangible_book_per_share": 0.04802019, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 44, "quality_composite": 44, "momentum_composite": 44, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 43, "vc1_composite": 44, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 41702614, "cost_of_revenue": 38240704, "gross_profit": 3461910, "ebit": 339677, "ebitda": 691037, "pretax_income": -1345727, "tax_provision": 49094, "net_income": -1229022, "net_income_to_common": -1229022, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1519878, "total_current_assets": 15662064, "total_assets": 35038546, "short_term_debt": 15573170, "long_term_debt": null, "total_debt": 15573170, "total_liabilities": 29719458, "total_equity": 3039373, "shares_outstanding": 20483700, "goodwill_and_intangibles": 5198315 }, "cash_flow": { "operating_cash_flow": 958091, "capital_expenditure": 1368226, "free_cash_flow": 2326317, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47927, "ticker_id": 5488, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339677", "ebitda": "691037", "netIncome": "-1229022", "grossProfit": "3461910", "depreciation": "None", "totalRevenue": "41702614", "costOfRevenue": "38240704", "interestIncome": "None", "incomeBeforeTax": "-1345727", "interestExpense": "1419178", "operatingIncome": "339677", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "49094", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3122233", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38240704", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "351360", "sellingGeneralAndAdministrative": "3197936", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2590513", "inventory": "5955446", "commonStock": "4068", "currentDebt": "None", "investments": "None", "totalAssets": "35038546", "longTermDebt": "None", "shortTermDebt": "15573170", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2607802", "reportedCurrency": "None", "retainedEarnings": "-19306793", "totalLiabilities": "29719458", "otherCurrentAssets": "2204269", "totalCurrentAssets": "15662064", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5982471", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19376482", "currentAccountsPayable": "12784200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17065950", "totalShareholderEquity": "3039373", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-43557", "totalCurrentLiabilities": "28313813", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1492781", "cashAndShortTermInvestments": "1519878", "commonStockSharesOutstanding": "20483700", "intangibleAssetsExcludingGoodwill": "2607802", "cashAndCashEquivalentsAtCarryingValue": "1519878", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1229022", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "301855", "operatingCashflow": "958091", "capitalExpenditures": "1368226", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2189660", "cashflowFromInvestment": "-1368225", "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": 41702614, "cost_of_revenue": 38240704, "gross_profit": 3461910, "research_and_development": null, "selling_general_admin": 3197936, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339677, "depreciation_amortisation": 351360, "ebitda": 691037, "interest_expense": 1419178, "interest_income": null, "other_non_operating": null, "pretax_income": -1345727, "tax_provision": 49094, "effective_tax_rate": null, "net_income": -1229022, "net_income_continuing_ops": null, "net_income_to_common": -1229022, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1519878, "short_term_investments": null, "net_receivables": 5982471, "inventory": 5955446, "other_current_assets": null, "total_current_assets": 15662064, "net_ppe": null, "goodwill": 2590513, "intangible_assets": 2607802, "goodwill_and_intangibles": 5198315, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19376482, "total_assets": 35038546, "short_term_debt": 15573170, "accounts_payable": 12784200, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28313813, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1492781, "total_liabilities": 29719458, "total_debt": 15573170, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19306793, "total_equity": 3039373, "shares_outstanding": 20483700, "operating_cash_flow": 958091, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1368226, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1368225, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2189660, "free_cash_flow": 2326317, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "339677", "ebitda": "691037", "netIncome": "-1229022", "grossProfit": "3461910", "depreciation": "None", "totalRevenue": "41702614", "costOfRevenue": "38240704", "interestIncome": "None", "incomeBeforeTax": "-1345727", "interestExpense": "1419178", "operatingIncome": "339677", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "49094", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3122233", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38240704", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "351360", "sellingGeneralAndAdministrative": "3197936", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2590513", "inventory": "5955446", "commonStock": "4068", "currentDebt": "None", "investments": "None", "totalAssets": "35038546", "longTermDebt": "None", "shortTermDebt": "15573170", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2607802", "reportedCurrency": "None", "retainedEarnings": "-19306793", "totalLiabilities": "29719458", "otherCurrentAssets": "2204269", "totalCurrentAssets": "15662064", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5982471", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19376482", "currentAccountsPayable": "12784200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17065950", "totalShareholderEquity": "3039373", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-43557", "totalCurrentLiabilities": "28313813", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1492781", "cashAndShortTermInvestments": "1519878", "commonStockSharesOutstanding": "20483700", "intangibleAssetsExcludingGoodwill": "2607802", "cashAndCashEquivalentsAtCarryingValue": "1519878", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1229022", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "301855", "operatingCashflow": "958091", "capitalExpenditures": "1368226", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2189660", "cashflowFromInvestment": "-1368225", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 22496812, "cost_of_revenue": 18550414, "gross_profit": 3946398, "ebit": 1952574, "ebitda": 2221059, "pretax_income": -13952281, "tax_provision": 209058, "net_income": -14449409, "net_income_to_common": -14449409, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514140, "total_current_assets": 11388000, "total_assets": 29997000, "short_term_debt": 7329109, "long_term_debt": null, "total_debt": 7329109, "total_liabilities": 29089000, "total_equity": -882000, "shares_outstanding": 19900741, "goodwill_and_intangibles": 1723000 }, "cash_flow": { "operating_cash_flow": -2184930, "capital_expenditure": 3976000, "free_cash_flow": 1791070, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47932, "ticker_id": 5488, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1952574", "ebitda": "2221059", "netIncome": "-14449409", "grossProfit": "3946398", "depreciation": "None", "totalRevenue": "22496812", "costOfRevenue": "18550414", "interestIncome": "None", "incomeBeforeTax": "-13952281", "interestExpense": "547698", "operatingIncome": "1992377", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "209058", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1954021", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11464", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18550414", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268485", "sellingGeneralAndAdministrative": "1714076", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1723000", "inventory": "4137000", "commonStock": "3562", "currentDebt": "None", "investments": "None", "totalAssets": "29997000", "longTermDebt": "None", "shortTermDebt": "7329109", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-17950222", "totalLiabilities": "29089000", "otherCurrentAssets": "3754860", "totalCurrentAssets": "11388000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-171198", "currentNetReceivables": "2982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18609000", "currentAccountsPayable": "9867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18065000", "totalShareholderEquity": "-882000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1028964", "totalCurrentLiabilities": "18354000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10735000", "cashAndShortTermInvestments": "514140", "commonStockSharesOutstanding": "19900741", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "514140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14449409", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-5181691", "operatingCashflow": "-2184930", "capitalExpenditures": "3976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6553000", "cashflowFromInvestment": "-3976000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2537481", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498566", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22496812, "cost_of_revenue": 18550414, "gross_profit": 3946398, "research_and_development": 11464, "selling_general_admin": 1714076, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1952574, "depreciation_amortisation": 268485, "ebitda": 2221059, "interest_expense": 547698, "interest_income": null, "other_non_operating": null, "pretax_income": -13952281, "tax_provision": 209058, "effective_tax_rate": null, "net_income": -14449409, "net_income_continuing_ops": null, "net_income_to_common": -14449409, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 514140, "short_term_investments": -171198, "net_receivables": 2982000, "inventory": 4137000, "other_current_assets": null, "total_current_assets": 11388000, "net_ppe": null, "goodwill": 1723000, "intangible_assets": null, "goodwill_and_intangibles": 1723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18609000, "total_assets": 29997000, "short_term_debt": 7329109, "accounts_payable": 9867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18354000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10735000, "total_liabilities": 29089000, "total_debt": 7329109, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17950222, "total_equity": -882000, "shares_outstanding": 19900741, "operating_cash_flow": -2184930, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3976000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6553000, "free_cash_flow": 1791070, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1952574", "ebitda": "2221059", "netIncome": "-14449409", "grossProfit": "3946398", "depreciation": "None", "totalRevenue": "22496812", "costOfRevenue": "18550414", "interestIncome": "None", "incomeBeforeTax": "-13952281", "interestExpense": "547698", "operatingIncome": "1992377", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "209058", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1954021", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11464", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18550414", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268485", "sellingGeneralAndAdministrative": "1714076", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1723000", "inventory": "4137000", "commonStock": "3562", "currentDebt": "None", "investments": "None", "totalAssets": "29997000", "longTermDebt": "None", "shortTermDebt": "7329109", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-17950222", "totalLiabilities": "29089000", "otherCurrentAssets": "3754860", "totalCurrentAssets": "11388000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-171198", "currentNetReceivables": "2982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18609000", "currentAccountsPayable": "9867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18065000", "totalShareholderEquity": "-882000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1028964", "totalCurrentLiabilities": "18354000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10735000", "cashAndShortTermInvestments": "514140", "commonStockSharesOutstanding": "19900741", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "514140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14449409", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-5181691", "operatingCashflow": "-2184930", "capitalExpenditures": "3976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6553000", "cashflowFromInvestment": "-3976000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2537481", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498566", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 33727222, "cost_of_revenue": 27810782, "gross_profit": 5916440, "ebit": 2279061, "ebitda": null, "pretax_income": -20917260, "tax_provision": null, "net_income": -21662555, "net_income_to_common": -21662555, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514140, "total_current_assets": 11388231, "total_assets": 29996770, "short_term_debt": null, "long_term_debt": 9856093, "total_debt": 9856093, "total_liabilities": 29089201, "total_equity": -882002, "shares_outstanding": 23224102, "goodwill_and_intangibles": 2582495 }, "cash_flow": { "operating_cash_flow": -2184930, "capital_expenditure": 3975622, "free_cash_flow": 1790692, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47937, "ticker_id": 5488, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-21662555", "grossProfit": "5916440", "depreciation": "None", "totalRevenue": "33727222", "costOfRevenue": "27810782", "interestIncome": "None", "incomeBeforeTax": "-20917260", "interestExpense": "835813", "operatingIncome": "2279061", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "AUD", "netInterestIncome": "-835813", "nonInterestIncome": "None", "operatingExpenses": "31448161", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27810782", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3355108", "netIncomeFromContinuingOperations": "-21230681" }, "balance": { "goodwill": "2582495", "inventory": "6202160", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "29996770", "longTermDebt": "9856093", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "AUD", "retainedEarnings": "-17950222", "totalLiabilities": "29089201", "otherCurrentAssets": "201830", "totalCurrentAssets": "11388231", "currentLongTermDebt": "7240404", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "4470101", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18608539", "currentAccountsPayable": "9866518", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-882002", "capitalLeaseObligations": "968456", "otherCurrentLiabilities": "238613", "totalCurrentLiabilities": "18353761", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10735440", "cashAndShortTermInvestments": "514140", "commonStockSharesOutstanding": "23224102", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "514140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21662555", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "AUD", "changeInInventory": "-5181691", "operatingCashflow": "-2184930", "capitalExpenditures": "3975622", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6553419", "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": "498566", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33727222, "cost_of_revenue": 27810782, "gross_profit": 5916440, "research_and_development": null, "selling_general_admin": 3355108, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2279061, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 835813, "interest_income": null, "other_non_operating": null, "pretax_income": -20917260, "tax_provision": null, "effective_tax_rate": null, "net_income": -21662555, "net_income_continuing_ops": -21230681, "net_income_to_common": -21662555, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 514140, "short_term_investments": null, "net_receivables": 4470101, "inventory": 6202160, "other_current_assets": null, "total_current_assets": 11388231, "net_ppe": null, "goodwill": 2582495, "intangible_assets": null, "goodwill_and_intangibles": 2582495, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18608539, "total_assets": 29996770, "short_term_debt": null, "accounts_payable": 9866518, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18353761, "long_term_debt": 9856093, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10735440, "total_liabilities": 29089201, "total_debt": 9856093, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17950222, "total_equity": -882002, "shares_outstanding": 23224102, "operating_cash_flow": -2184930, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3975622, "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": 6553419, "free_cash_flow": 1790692, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-21662555", "grossProfit": "5916440", "depreciation": "None", "totalRevenue": "33727222", "costOfRevenue": "27810782", "interestIncome": "None", "incomeBeforeTax": "-20917260", "interestExpense": "835813", "operatingIncome": "2279061", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "AUD", "netInterestIncome": "-835813", "nonInterestIncome": "None", "operatingExpenses": "31448161", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27810782", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3355108", "netIncomeFromContinuingOperations": "-21230681" }, "balance": { "goodwill": "2582495", "inventory": "6202160", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "29996770", "longTermDebt": "9856093", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "AUD", "retainedEarnings": "-17950222", "totalLiabilities": "29089201", "otherCurrentAssets": "201830", "totalCurrentAssets": "11388231", "currentLongTermDebt": "7240404", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "4470101", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18608539", "currentAccountsPayable": "9866518", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-882002", "capitalLeaseObligations": "968456", "otherCurrentLiabilities": "238613", "totalCurrentLiabilities": "18353761", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10735440", "cashAndShortTermInvestments": "514140", "commonStockSharesOutstanding": "23224102", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "514140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21662555", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "AUD", "changeInInventory": "-5181691", "operatingCashflow": "-2184930", "capitalExpenditures": "3975622", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6553419", "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": "498566", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 19348171, "cost_of_revenue": 16026777, "gross_profit": 4986742, "ebit": 2567583, "ebitda": 2884519, "pretax_income": 1954848, "tax_provision": 109878, "net_income": 1432693, "net_income_to_common": 1432693, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80773, "total_current_assets": 6530576, "total_assets": 31329757, "short_term_debt": 3676323, "long_term_debt": 5061069, "total_debt": 8737392, "total_liabilities": 15272890, "total_equity": 4192633, "shares_outstanding": 18646643, "goodwill_and_intangibles": 1720057 }, "cash_flow": { "operating_cash_flow": 689796, "capital_expenditure": 2820536, "free_cash_flow": 3510332, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47942, "ticker_id": 5488, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2567583", "ebitda": "2884519", "netIncome": "1432693", "grossProfit": "4986742", "depreciation": "None", "totalRevenue": "19348171", "costOfRevenue": "16026777", "interestIncome": "None", "incomeBeforeTax": "1954848", "interestExpense": "612735", "operatingIncome": "2567583", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "109878", "reportedCurrency": "USD", "netInterestIncome": "-552076", "nonInterestIncome": "None", "operatingExpenses": "2419159", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28496", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16026777", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316936", "sellingGeneralAndAdministrative": "1635229", "netIncomeFromContinuingOperations": "1801126" }, "balance": { "goodwill": "1720057", "inventory": "3125859", "commonStock": "1904", "currentDebt": "None", "investments": "None", "totalAssets": "31329757", "longTermDebt": "5061069", "shortTermDebt": "3676323", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2472580", "totalLiabilities": "15272890", "otherCurrentAssets": "-1124263", "totalCurrentAssets": "6530576", "currentLongTermDebt": "4982632", "longTermInvestments": "89977", "shortTermInvestments": "107547", "currentNetReceivables": "4448207", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9494828", "currentAccountsPayable": "9866518", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6388384", "totalShareholderEquity": "4192633", "capitalLeaseObligations": "1054138", "otherCurrentLiabilities": "-3331020", "totalCurrentLiabilities": "10211821", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5061069", "cashAndShortTermInvestments": "80773", "commonStockSharesOutstanding": "18646643", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "80773", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "954238", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "75207", "operatingCashflow": "689796", "capitalExpenditures": "2820536", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1777040", "cashflowFromInvestment": "-2820536", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104880575", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380910", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19348171, "cost_of_revenue": 16026777, "gross_profit": 4986742, "research_and_development": 28496, "selling_general_admin": 1635229, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2567583, "depreciation_amortisation": 316936, "ebitda": 2884519, "interest_expense": 612735, "interest_income": null, "other_non_operating": null, "pretax_income": 1954848, "tax_provision": 109878, "effective_tax_rate": null, "net_income": 1432693, "net_income_continuing_ops": 1801126, "net_income_to_common": 1432693, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80773, "short_term_investments": 107547, "net_receivables": 4448207, "inventory": 3125859, "other_current_assets": null, "total_current_assets": 6530576, "net_ppe": null, "goodwill": 1720057, "intangible_assets": null, "goodwill_and_intangibles": 1720057, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9494828, "total_assets": 31329757, "short_term_debt": 3676323, "accounts_payable": 9866518, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10211821, "long_term_debt": 5061069, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5061069, "total_liabilities": 15272890, "total_debt": 8737392, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2472580, "total_equity": 4192633, "shares_outstanding": 18646643, "operating_cash_flow": 689796, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2820536, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2820536, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1777040, "free_cash_flow": 3510332, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2567583", "ebitda": "2884519", "netIncome": "1432693", "grossProfit": "4986742", "depreciation": "None", "totalRevenue": "19348171", "costOfRevenue": "16026777", "interestIncome": "None", "incomeBeforeTax": "1954848", "interestExpense": "612735", "operatingIncome": "2567583", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "109878", "reportedCurrency": "USD", "netInterestIncome": "-552076", "nonInterestIncome": "None", "operatingExpenses": "2419159", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28496", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16026777", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316936", "sellingGeneralAndAdministrative": "1635229", "netIncomeFromContinuingOperations": "1801126" }, "balance": { "goodwill": "1720057", "inventory": "3125859", "commonStock": "1904", "currentDebt": "None", "investments": "None", "totalAssets": "31329757", "longTermDebt": "5061069", "shortTermDebt": "3676323", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2472580", "totalLiabilities": "15272890", "otherCurrentAssets": "-1124263", "totalCurrentAssets": "6530576", "currentLongTermDebt": "4982632", "longTermInvestments": "89977", "shortTermInvestments": "107547", "currentNetReceivables": "4448207", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9494828", "currentAccountsPayable": "9866518", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6388384", "totalShareholderEquity": "4192633", "capitalLeaseObligations": "1054138", "otherCurrentLiabilities": "-3331020", "totalCurrentLiabilities": "10211821", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5061069", "cashAndShortTermInvestments": "80773", "commonStockSharesOutstanding": "18646643", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "80773", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "954238", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "75207", "operatingCashflow": "689796", "capitalExpenditures": "2820536", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1777040", "cashflowFromInvestment": "-2820536", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104880575", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380910", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 24911848, "cost_of_revenue": 18797541, "gross_profit": 6114307, "ebit": 2583164, "ebitda": 2974637, "pretax_income": 2221260, "tax_provision": -391473, "net_income": -1241323, "net_income_to_common": -1241323, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308162, "total_current_assets": 357947, "total_assets": 127899606, "short_term_debt": 1345393, "long_term_debt": 128570, "total_debt": 1473963, "total_liabilities": 3047442, "total_equity": 124852164, "shares_outstanding": 11804000, "goodwill_and_intangibles": 3562376 }, "cash_flow": { "operating_cash_flow": 785208, "capital_expenditure": 345777, "free_cash_flow": 1130985, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47943, "ticker_id": 5488, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2583164", "ebitda": "2974637", "netIncome": "-1241323", "grossProfit": "6114307", "depreciation": "None", "totalRevenue": "24911848", "costOfRevenue": "18797541", "interestIncome": "None", "incomeBeforeTax": "2221260", "interestExpense": "5027", "operatingIncome": "2480055", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-391473", "reportedCurrency": "USD", "netInterestIncome": "-361904", "nonInterestIncome": "None", "operatingExpenses": "3634252", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18797541", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391473", "sellingGeneralAndAdministrative": "3242779", "netIncomeFromContinuingOperations": "2221260" }, "balance": { "goodwill": "3562376", "inventory": "1133386", "commonStock": "127542045", "currentDebt": "None", "investments": "None", "totalAssets": "127899606", "longTermDebt": "128570", "shortTermDebt": "1345393", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2689881", "totalLiabilities": "3047442", "otherCurrentAssets": "-4896438.80", "totalCurrentAssets": "357947", "currentLongTermDebt": "6790052", "longTermInvestments": "50000", "shortTermInvestments": "None", "currentNetReceivables": "4946223", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127541659", "currentAccountsPayable": "3275913", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1345393", "totalShareholderEquity": "124852164", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1855044", "totalCurrentLiabilities": "2766261", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "281180", "cashAndShortTermInvestments": "308162", "commonStockSharesOutstanding": "11804000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "308162", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1241323", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "906376", "operatingCashflow": "785208", "capitalExpenditures": "345777", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91534", "cashflowFromInvestment": "-476975", "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": "391473", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24911848, "cost_of_revenue": 18797541, "gross_profit": 6114307, "research_and_development": null, "selling_general_admin": 3242779, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2583164, "depreciation_amortisation": 391473, "ebitda": 2974637, "interest_expense": 5027, "interest_income": null, "other_non_operating": null, "pretax_income": 2221260, "tax_provision": -391473, "effective_tax_rate": null, "net_income": -1241323, "net_income_continuing_ops": 2221260, "net_income_to_common": -1241323, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308162, "short_term_investments": null, "net_receivables": 4946223, "inventory": 1133386, "other_current_assets": null, "total_current_assets": 357947, "net_ppe": null, "goodwill": 3562376, "intangible_assets": null, "goodwill_and_intangibles": 3562376, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 127541659, "total_assets": 127899606, "short_term_debt": 1345393, "accounts_payable": 3275913, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2766261, "long_term_debt": 128570, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281180, "total_liabilities": 3047442, "total_debt": 1473963, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2689881, "total_equity": 124852164, "shares_outstanding": 11804000, "operating_cash_flow": 785208, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 345777, "acquisitions": null, "other_investing": null, "investing_cash_flow": -476975, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91534, "free_cash_flow": 1130985, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2583164", "ebitda": "2974637", "netIncome": "-1241323", "grossProfit": "6114307", "depreciation": "None", "totalRevenue": "24911848", "costOfRevenue": "18797541", "interestIncome": "None", "incomeBeforeTax": "2221260", "interestExpense": "5027", "operatingIncome": "2480055", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-391473", "reportedCurrency": "USD", "netInterestIncome": "-361904", "nonInterestIncome": "None", "operatingExpenses": "3634252", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18797541", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391473", "sellingGeneralAndAdministrative": "3242779", "netIncomeFromContinuingOperations": "2221260" }, "balance": { "goodwill": "3562376", "inventory": "1133386", "commonStock": "127542045", "currentDebt": "None", "investments": "None", "totalAssets": "127899606", "longTermDebt": "128570", "shortTermDebt": "1345393", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2689881", "totalLiabilities": "3047442", "otherCurrentAssets": "-4896438.80", "totalCurrentAssets": "357947", "currentLongTermDebt": "6790052", "longTermInvestments": "50000", "shortTermInvestments": "None", "currentNetReceivables": "4946223", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127541659", "currentAccountsPayable": "3275913", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1345393", "totalShareholderEquity": "124852164", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1855044", "totalCurrentLiabilities": "2766261", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "281180", "cashAndShortTermInvestments": "308162", "commonStockSharesOutstanding": "11804000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "308162", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1241323", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "906376", "operatingCashflow": "785208", "capitalExpenditures": "345777", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91534", "cashflowFromInvestment": "-476975", "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": "391473", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 12289855, "cost_of_revenue": 9308790, "gross_profit": 2981065, "ebit": 964261, "ebitda": 1366823, "pretax_income": 789392, "tax_provision": -402561, "net_income": -565298, "net_income_to_common": -565298, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1000729, "total_current_assets": 1098228, "total_assets": 92636908, "short_term_debt": 5826131, "long_term_debt": 1439532, "total_debt": 7265663, "total_liabilities": 1227192, "total_equity": 91409716, "shares_outstanding": 11804000, "goodwill_and_intangibles": 2582495 }, "cash_flow": { "operating_cash_flow": -499725, "capital_expenditure": 93616, "free_cash_flow": -406109, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47944, "ticker_id": 5488, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "964261", "ebitda": "1366823", "netIncome": "-565298", "grossProfit": "2981065", "depreciation": "None", "totalRevenue": "12289855", "costOfRevenue": "9308790", "interestIncome": "None", "incomeBeforeTax": "789392", "interestExpense": "174869", "operatingIncome": "745928", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-402561", "reportedCurrency": "USD", "netInterestIncome": "-174869", "nonInterestIncome": "None", "operatingExpenses": "2235137", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9308790", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402562", "sellingGeneralAndAdministrative": "1832575", "netIncomeFromContinuingOperations": "789392" }, "balance": { "goodwill": "2582495", "inventory": "2039762", "commonStock": "91530280", "currentDebt": "None", "investments": "None", "totalAssets": "92636908", "longTermDebt": "1439532", "shortTermDebt": "5826131", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-565298", "totalLiabilities": "1227192", "otherCurrentAssets": "-650279", "totalCurrentAssets": "1098228", "currentLongTermDebt": "5826131", "longTermInvestments": "50000", "shortTermInvestments": "None", "currentNetReceivables": "747778", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91538680", "currentAccountsPayable": "2512606", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7265663", "totalShareholderEquity": "91409716", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8268057", "totalCurrentLiabilities": "70680", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1156512", "cashAndShortTermInvestments": "1000729", "commonStockSharesOutstanding": "11804000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1000729", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "800188", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-876762", "operatingCashflow": "-499725", "capitalExpenditures": "93616", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "891651", "cashflowFromInvestment": "-93616", "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": "402561", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12289855, "cost_of_revenue": 9308790, "gross_profit": 2981065, "research_and_development": null, "selling_general_admin": 1832575, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 964261, "depreciation_amortisation": 402562, "ebitda": 1366823, "interest_expense": 174869, "interest_income": null, "other_non_operating": null, "pretax_income": 789392, "tax_provision": -402561, "effective_tax_rate": null, "net_income": -565298, "net_income_continuing_ops": 789392, "net_income_to_common": -565298, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1000729, "short_term_investments": null, "net_receivables": 747778, "inventory": 2039762, "other_current_assets": null, "total_current_assets": 1098228, "net_ppe": null, "goodwill": 2582495, "intangible_assets": null, "goodwill_and_intangibles": 2582495, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 91538680, "total_assets": 92636908, "short_term_debt": 5826131, "accounts_payable": 2512606, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70680, "long_term_debt": 1439532, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1156512, "total_liabilities": 1227192, "total_debt": 7265663, "preferred_stock": null, "minority_interest": null, "retained_earnings": -565298, "total_equity": 91409716, "shares_outstanding": 11804000, "operating_cash_flow": -499725, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93616, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93616, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 891651, "free_cash_flow": -406109, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "964261", "ebitda": "1366823", "netIncome": "-565298", "grossProfit": "2981065", "depreciation": "None", "totalRevenue": "12289855", "costOfRevenue": "9308790", "interestIncome": "None", "incomeBeforeTax": "789392", "interestExpense": "174869", "operatingIncome": "745928", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-402561", "reportedCurrency": "USD", "netInterestIncome": "-174869", "nonInterestIncome": "None", "operatingExpenses": "2235137", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9308790", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402562", "sellingGeneralAndAdministrative": "1832575", "netIncomeFromContinuingOperations": "789392" }, "balance": { "goodwill": "2582495", "inventory": "2039762", "commonStock": "91530280", "currentDebt": "None", "investments": "None", "totalAssets": "92636908", "longTermDebt": "1439532", "shortTermDebt": "5826131", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-565298", "totalLiabilities": "1227192", "otherCurrentAssets": "-650279", "totalCurrentAssets": "1098228", "currentLongTermDebt": "5826131", "longTermInvestments": "50000", "shortTermInvestments": "None", "currentNetReceivables": "747778", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91538680", "currentAccountsPayable": "2512606", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7265663", "totalShareholderEquity": "91409716", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8268057", "totalCurrentLiabilities": "70680", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1156512", "cashAndShortTermInvestments": "1000729", "commonStockSharesOutstanding": "11804000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1000729", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "800188", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-876762", "operatingCashflow": "-499725", "capitalExpenditures": "93616", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "891651", "cashflowFromInvestment": "-93616", "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": "402561", "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": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 11538670, "cost_of_revenue": 10677709, "gross_profit": 860961, "ebit": 607453, "ebitda": 647361, "pretax_income": 202477, "tax_provision": null, "net_income": 272697, "net_income_to_common": 272697, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1519878, "total_current_assets": 9941704, "total_assets": 22466384, "short_term_debt": 9356683, "long_term_debt": null, "total_debt": 9356683, "total_liabilities": 29719458, "total_equity": 3039373, "shares_outstanding": 27898538, "goodwill_and_intangibles": 1699680 }, "cash_flow": { "operating_cash_flow": 1891061, "capital_expenditure": 306631, "free_cash_flow": 2197692, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47928, "ticker_id": 5488, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "607453", "ebitda": "647361", "netIncome": "272697", "grossProfit": "860961", "depreciation": "None", "totalRevenue": "11538670", "costOfRevenue": "10677709", "interestIncome": "None", "incomeBeforeTax": "202477", "interestExpense": "152603", "operatingIncome": "639827", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "221134", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6573", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10677709", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39908", "sellingGeneralAndAdministrative": "604721", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3881565", "commonStock": "2651", "currentDebt": "None", "investments": "None", "totalAssets": "22466384", "longTermDebt": "None", "shortTermDebt": "9356683", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1699680", "reportedCurrency": "None", "retainedEarnings": "-19306793", "totalLiabilities": "29719458", "otherCurrentAssets": "615058", "totalCurrentAssets": "9941704", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3925203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12628957", "currentAccountsPayable": "8387936", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11123028", "totalShareholderEquity": "3039373", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6179557", "totalCurrentLiabilities": "28313813", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1405644", "cashAndShortTermInvestments": "1519878", "commonStockSharesOutstanding": "27898538", "intangibleAssetsExcludingGoodwill": "1699680", "cashAndCashEquivalentsAtCarryingValue": "1519878", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178665", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "-1118884", "operatingCashflow": "1891061", "capitalExpenditures": "306631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1021506", "cashflowFromInvestment": "-306628", "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": 11538670, "cost_of_revenue": 10677709, "gross_profit": 860961, "research_and_development": 6573, "selling_general_admin": 604721, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 607453, "depreciation_amortisation": 39908, "ebitda": 647361, "interest_expense": 152603, "interest_income": null, "other_non_operating": null, "pretax_income": 202477, "tax_provision": null, "effective_tax_rate": null, "net_income": 272697, "net_income_continuing_ops": null, "net_income_to_common": 272697, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1519878, "short_term_investments": null, "net_receivables": 3925203, "inventory": 3881565, "other_current_assets": null, "total_current_assets": 9941704, "net_ppe": null, "goodwill": null, "intangible_assets": 1699680, "goodwill_and_intangibles": 1699680, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12628957, "total_assets": 22466384, "short_term_debt": 9356683, "accounts_payable": 8387936, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28313813, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1405644, "total_liabilities": 29719458, "total_debt": 9356683, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19306793, "total_equity": 3039373, "shares_outstanding": 27898538, "operating_cash_flow": 1891061, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 306631, "acquisitions": null, "other_investing": null, "investing_cash_flow": -306628, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1021506, "free_cash_flow": 2197692, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "607453", "ebitda": "647361", "netIncome": "272697", "grossProfit": "860961", "depreciation": "None", "totalRevenue": "11538670", "costOfRevenue": "10677709", "interestIncome": "None", "incomeBeforeTax": "202477", "interestExpense": "152603", "operatingIncome": "639827", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "221134", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6573", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10677709", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39908", "sellingGeneralAndAdministrative": "604721", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3881565", "commonStock": "2651", "currentDebt": "None", "investments": "None", "totalAssets": "22466384", "longTermDebt": "None", "shortTermDebt": "9356683", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1699680", "reportedCurrency": "None", "retainedEarnings": "-19306793", "totalLiabilities": "29719458", "otherCurrentAssets": "615058", "totalCurrentAssets": "9941704", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3925203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12628957", "currentAccountsPayable": "8387936", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11123028", "totalShareholderEquity": "3039373", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6179557", "totalCurrentLiabilities": "28313813", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1405644", "cashAndShortTermInvestments": "1519878", "commonStockSharesOutstanding": "27898538", "intangibleAssetsExcludingGoodwill": "1699680", "cashAndCashEquivalentsAtCarryingValue": "1519878", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178665", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "-1118884", "operatingCashflow": "1891061", "capitalExpenditures": "306631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1021506", "cashflowFromInvestment": "-306628", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 11538670, "cost_of_revenue": 10677709, "gross_profit": 860961, "ebit": 607453, "ebitda": 647361, "pretax_income": 202477, "tax_provision": null, "net_income": 272697, "net_income_to_common": 272697, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2331933, "total_current_assets": 15253457, "total_assets": 34469948, "short_term_debt": 15573170, "long_term_debt": null, "total_debt": 15573170, "total_liabilities": 45598267, "total_equity": 4663279, "shares_outstanding": 27898538, "goodwill_and_intangibles": 2607802 }, "cash_flow": { "operating_cash_flow": 2901435, "capital_expenditure": 470460, "free_cash_flow": 3371895, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47929, "ticker_id": 5488, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "607453", "ebitda": "647361", "netIncome": "272697", "grossProfit": "860961", "depreciation": "None", "totalRevenue": "11538670", "costOfRevenue": "10677709", "interestIncome": "None", "incomeBeforeTax": "202477", "interestExpense": "152603", "operatingIncome": "240601", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "221134", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6573", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10677709", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39908", "sellingGeneralAndAdministrative": "604721", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5955446", "commonStock": "4067.40", "currentDebt": "None", "investments": "None", "totalAssets": "34469948", "longTermDebt": "None", "shortTermDebt": "15573170", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2607802", "reportedCurrency": "None", "retainedEarnings": "-29622219", "totalLiabilities": "45598267", "otherCurrentAssets": "943677", "totalCurrentAssets": "15253457", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6022399", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19376482", "currentAccountsPayable": "12869526", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17065950", "totalShareholderEquity": "4663279", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "334968", "totalCurrentLiabilities": "28777666", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2156665", "cashAndShortTermInvestments": "2331933", "commonStockSharesOutstanding": "27898538", "intangibleAssetsExcludingGoodwill": "2607802", "cashAndCashEquivalentsAtCarryingValue": "2331933", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274123", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-1716692", "operatingCashflow": "2901435", "capitalExpenditures": "470460", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1567286", "cashflowFromInvestment": "-470456", "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": 11538670, "cost_of_revenue": 10677709, "gross_profit": 860961, "research_and_development": 6573, "selling_general_admin": 604721, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 607453, "depreciation_amortisation": 39908, "ebitda": 647361, "interest_expense": 152603, "interest_income": null, "other_non_operating": null, "pretax_income": 202477, "tax_provision": null, "effective_tax_rate": null, "net_income": 272697, "net_income_continuing_ops": null, "net_income_to_common": 272697, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2331933, "short_term_investments": null, "net_receivables": 6022399, "inventory": 5955446, "other_current_assets": null, "total_current_assets": 15253457, "net_ppe": null, "goodwill": null, "intangible_assets": 2607802, "goodwill_and_intangibles": 2607802, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19376482, "total_assets": 34469948, "short_term_debt": 15573170, "accounts_payable": 12869526, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28777666, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2156665, "total_liabilities": 45598267, "total_debt": 15573170, "preferred_stock": null, "minority_interest": null, "retained_earnings": -29622219, "total_equity": 4663279, "shares_outstanding": 27898538, "operating_cash_flow": 2901435, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 470460, "acquisitions": null, "other_investing": null, "investing_cash_flow": -470456, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1567286, "free_cash_flow": 3371895, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "607453", "ebitda": "647361", "netIncome": "272697", "grossProfit": "860961", "depreciation": "None", "totalRevenue": "11538670", "costOfRevenue": "10677709", "interestIncome": "None", "incomeBeforeTax": "202477", "interestExpense": "152603", "operatingIncome": "240601", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "221134", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6573", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10677709", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39908", "sellingGeneralAndAdministrative": "604721", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5955446", "commonStock": "4067.40", "currentDebt": "None", "investments": "None", "totalAssets": "34469948", "longTermDebt": "None", "shortTermDebt": "15573170", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2607802", "reportedCurrency": "None", "retainedEarnings": "-29622219", "totalLiabilities": "45598267", "otherCurrentAssets": "943677", "totalCurrentAssets": "15253457", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6022399", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19376482", "currentAccountsPayable": "12869526", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17065950", "totalShareholderEquity": "4663279", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "334968", "totalCurrentLiabilities": "28777666", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2156665", "cashAndShortTermInvestments": "2331933", "commonStockSharesOutstanding": "27898538", "intangibleAssetsExcludingGoodwill": "2607802", "cashAndCashEquivalentsAtCarryingValue": "2331933", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274123", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-1716692", "operatingCashflow": "2901435", "capitalExpenditures": "470460", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1567286", "cashflowFromInvestment": "-470456", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 9430228, "cost_of_revenue": 8864653, "gross_profit": 565575, "ebit": -110301, "ebitda": -70393, "pretax_income": -581539, "tax_provision": 49094, "net_income": -559758, "net_income_to_common": -559758, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2284170, "total_current_assets": 19039087, "total_assets": 49520017, "short_term_debt": 1699344, "long_term_debt": 9728751, "total_debt": 11428095, "total_liabilities": 51131836, "total_equity": -4308010.8, "shares_outstanding": 23224102, "goodwill_and_intangibles": 4110350 }, "cash_flow": { "operating_cash_flow": -3092468, "capital_expenditure": 1435510, "free_cash_flow": -1656958, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47930, "ticker_id": 5488, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-110301", "ebitda": "-70393", "netIncome": "-559758", "grossProfit": "565575", "depreciation": "None", "totalRevenue": "9430228", "costOfRevenue": "8864653", "interestIncome": "None", "incomeBeforeTax": "-581539", "interestExpense": "471238", "operatingIncome": "-110301", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49094", "reportedCurrency": "AUD", "netInterestIncome": "-451490", "nonInterestIncome": "None", "operatingExpenses": "675876", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8864653", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39908", "sellingGeneralAndAdministrative": "565575", "netIncomeFromContinuingOperations": "-630633" }, "balance": { "goodwill": "None", "inventory": "6654408", "commonStock": "5669", "currentDebt": "None", "investments": "None", "totalAssets": "49520017", "longTermDebt": "9728751", "shortTermDebt": "1699344", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4110350", "reportedCurrency": "AUD", "retainedEarnings": "-514029.60", "totalLiabilities": "51131836", "otherCurrentAssets": "959246", "totalCurrentAssets": "19039087", "currentLongTermDebt": "12074441", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9141260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30480929", "currentAccountsPayable": "13891080", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10112652", "totalShareholderEquity": "-4308010.80", "capitalLeaseObligations": "901622", "otherCurrentLiabilities": "18763724", "totalCurrentLiabilities": "34354149", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16777686", "cashAndShortTermInvestments": "2284170", "commonStockSharesOutstanding": "23224102", "intangibleAssetsExcludingGoodwill": "4110350", "cashAndCashEquivalentsAtCarryingValue": "2284170", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88427", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "AUD", "changeInInventory": "-3217073", "operatingCashflow": "-3092468", "capitalExpenditures": "1435510", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5993834", "cashflowFromInvestment": "-1435510", "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": "1154080", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9430228, "cost_of_revenue": 8864653, "gross_profit": 565575, "research_and_development": null, "selling_general_admin": 565575, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -110301, "depreciation_amortisation": 39908, "ebitda": -70393, "interest_expense": 471238, "interest_income": null, "other_non_operating": null, "pretax_income": -581539, "tax_provision": 49094, "effective_tax_rate": null, "net_income": -559758, "net_income_continuing_ops": -630633, "net_income_to_common": -559758, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2284170, "short_term_investments": null, "net_receivables": 9141260, "inventory": 6654408, "other_current_assets": null, "total_current_assets": 19039087, "net_ppe": null, "goodwill": null, "intangible_assets": 4110350, "goodwill_and_intangibles": 4110350, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30480929, "total_assets": 49520017, "short_term_debt": 1699344, "accounts_payable": 13891080, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34354149, "long_term_debt": 9728751, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16777686, "total_liabilities": 51131836, "total_debt": 11428095, "preferred_stock": null, "minority_interest": null, "retained_earnings": -514029.6, "total_equity": -4308010.8, "shares_outstanding": 23224102, "operating_cash_flow": -3092468, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1435510, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1435510, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5993834, "free_cash_flow": -1656958, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-110301", "ebitda": "-70393", "netIncome": "-559758", "grossProfit": "565575", "depreciation": "None", "totalRevenue": "9430228", "costOfRevenue": "8864653", "interestIncome": "None", "incomeBeforeTax": "-581539", "interestExpense": "471238", "operatingIncome": "-110301", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49094", "reportedCurrency": "AUD", "netInterestIncome": "-451490", "nonInterestIncome": "None", "operatingExpenses": "675876", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8864653", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39908", "sellingGeneralAndAdministrative": "565575", "netIncomeFromContinuingOperations": "-630633" }, "balance": { "goodwill": "None", "inventory": "6654408", "commonStock": "5669", "currentDebt": "None", "investments": "None", "totalAssets": "49520017", "longTermDebt": "9728751", "shortTermDebt": "1699344", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4110350", "reportedCurrency": "AUD", "retainedEarnings": "-514029.60", "totalLiabilities": "51131836", "otherCurrentAssets": "959246", "totalCurrentAssets": "19039087", "currentLongTermDebt": "12074441", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9141260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30480929", "currentAccountsPayable": "13891080", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10112652", "totalShareholderEquity": "-4308010.80", "capitalLeaseObligations": "901622", "otherCurrentLiabilities": "18763724", "totalCurrentLiabilities": "34354149", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16777686", "cashAndShortTermInvestments": "2284170", "commonStockSharesOutstanding": "23224102", "intangibleAssetsExcludingGoodwill": "4110350", "cashAndCashEquivalentsAtCarryingValue": "2284170", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88427", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "AUD", "changeInInventory": "-3217073", "operatingCashflow": "-3092468", "capitalExpenditures": "1435510", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5993834", "cashflowFromInvestment": "-1435510", "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": "1154080", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 10404851, "cost_of_revenue": 9199857, "gross_profit": 1204994, "ebit": -78534, "ebitda": 33410, "pretax_income": -320332, "tax_provision": null, "net_income": -328299, "net_income_to_common": -328299, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2322930, "total_current_assets": 22027931, "total_assets": 52988492, "short_term_debt": 19481248, "long_term_debt": 9997633, "total_debt": 29478881, "total_liabilities": 53083959, "total_equity": -2946414, "shares_outstanding": 23224102, "goodwill_and_intangibles": 6315512 }, "cash_flow": { "operating_cash_flow": -3272998, "capital_expenditure": 368308, "free_cash_flow": -2904690, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47931, "ticker_id": 5488, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78534", "ebitda": "33410", "netIncome": "-328299", "grossProfit": "1204994", "depreciation": "None", "totalRevenue": "10404851", "costOfRevenue": "9199857", "interestIncome": "None", "incomeBeforeTax": "-320332", "interestExpense": "296945", "operatingIncome": "9522", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "AUD", "netInterestIncome": "-377903", "nonInterestIncome": "None", "operatingExpenses": "1195472", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1640", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9199857", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111944", "sellingGeneralAndAdministrative": "1113316", "netIncomeFromContinuingOperations": "-320332" }, "balance": { "goodwill": "3732583", "inventory": "7734639", "commonStock": "3560", "currentDebt": "None", "investments": "None", "totalAssets": "52988492", "longTermDebt": "9997633", "shortTermDebt": "19481248", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2582929", "reportedCurrency": "AUD", "retainedEarnings": "-30518246", "totalLiabilities": "53083959", "otherCurrentAssets": "1302197", "totalCurrentAssets": "22027931", "currentLongTermDebt": "11970672", "longTermInvestments": "None", "shortTermInvestments": "656579000", "currentNetReceivables": "10668164", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19165998", "currentAccountsPayable": "13861661", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36979839", "totalShareholderEquity": "-2946414", "capitalLeaseObligations": "923900", "otherCurrentLiabilities": "2242459", "totalCurrentLiabilities": "35585369", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17498589", "cashAndShortTermInvestments": "2322930", "commonStockSharesOutstanding": "23224102", "intangibleAssetsExcludingGoodwill": "2582929", "cashAndCashEquivalentsAtCarryingValue": "2322930", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-517461", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "AUD", "changeInInventory": "1825592", "operatingCashflow": "-3272998", "capitalExpenditures": "368308", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2747778", "cashflowFromInvestment": "-234956", "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": "111922", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10404851, "cost_of_revenue": 9199857, "gross_profit": 1204994, "research_and_development": 1640, "selling_general_admin": 1113316, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78534, "depreciation_amortisation": 111944, "ebitda": 33410, "interest_expense": 296945, "interest_income": null, "other_non_operating": null, "pretax_income": -320332, "tax_provision": null, "effective_tax_rate": null, "net_income": -328299, "net_income_continuing_ops": -320332, "net_income_to_common": -328299, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2322930, "short_term_investments": 656579000, "net_receivables": 10668164, "inventory": 7734639, "other_current_assets": null, "total_current_assets": 22027931, "net_ppe": null, "goodwill": 3732583, "intangible_assets": 2582929, "goodwill_and_intangibles": 6315512, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19165998, "total_assets": 52988492, "short_term_debt": 19481248, "accounts_payable": 13861661, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35585369, "long_term_debt": 9997633, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17498589, "total_liabilities": 53083959, "total_debt": 29478881, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30518246, "total_equity": -2946414, "shares_outstanding": 23224102, "operating_cash_flow": -3272998, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 368308, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234956, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2747778, "free_cash_flow": -2904690, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-78534", "ebitda": "33410", "netIncome": "-328299", "grossProfit": "1204994", "depreciation": "None", "totalRevenue": "10404851", "costOfRevenue": "9199857", "interestIncome": "None", "incomeBeforeTax": "-320332", "interestExpense": "296945", "operatingIncome": "9522", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "AUD", "netInterestIncome": "-377903", "nonInterestIncome": "None", "operatingExpenses": "1195472", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1640", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9199857", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111944", "sellingGeneralAndAdministrative": "1113316", "netIncomeFromContinuingOperations": "-320332" }, "balance": { "goodwill": "3732583", "inventory": "7734639", "commonStock": "3560", "currentDebt": "None", "investments": "None", "totalAssets": "52988492", "longTermDebt": "9997633", "shortTermDebt": "19481248", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2582929", "reportedCurrency": "AUD", "retainedEarnings": "-30518246", "totalLiabilities": "53083959", "otherCurrentAssets": "1302197", "totalCurrentAssets": "22027931", "currentLongTermDebt": "11970672", "longTermInvestments": "None", "shortTermInvestments": "656579000", "currentNetReceivables": "10668164", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19165998", "currentAccountsPayable": "13861661", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36979839", "totalShareholderEquity": "-2946414", "capitalLeaseObligations": "923900", "otherCurrentLiabilities": "2242459", "totalCurrentLiabilities": "35585369", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17498589", "cashAndShortTermInvestments": "2322930", "commonStockSharesOutstanding": "23224102", "intangibleAssetsExcludingGoodwill": "2582929", "cashAndCashEquivalentsAtCarryingValue": "2322930", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-517461", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "AUD", "changeInInventory": "1825592", "operatingCashflow": "-3272998", "capitalExpenditures": "368308", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2747778", "cashflowFromInvestment": "-234956", "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": "111922", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 7740436, "cost_of_revenue": 6742472, "gross_profit": 997964, "ebit": -22926993, "ebitda": -22792431, "pretax_income": -23339364, "tax_provision": 313421, "net_income": -23520911, "net_income_to_common": -23520911, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514140, "total_current_assets": 11388231, "total_assets": 29996770, "short_term_debt": 7329513, "long_term_debt": 4804183, "total_debt": 12133696, "total_liabilities": 29089201, "total_equity": -882000, "shares_outstanding": 21562371, "goodwill_and_intangibles": 2585077495 }, "cash_flow": { "operating_cash_flow": -3444415, "capital_expenditure": 673572, "free_cash_flow": -2770843, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47933, "ticker_id": 5488, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22926993", "ebitda": "-22792431", "netIncome": "-23520911", "grossProfit": "997964", "depreciation": "None", "totalRevenue": "7740436", "costOfRevenue": "6742472", "interestIncome": "None", "incomeBeforeTax": "-23339364", "interestExpense": "412371", "operatingIncome": "-590117", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "313421", "reportedCurrency": "AUD", "netInterestIncome": "-455327", "nonInterestIncome": "None", "operatingExpenses": "1588081", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6742472", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134562", "sellingGeneralAndAdministrative": "39522", "netIncomeFromContinuingOperations": "-646333" }, "balance": { "goodwill": "2582495", "inventory": "6202160", "commonStock": "3562", "currentDebt": "None", "investments": "None", "totalAssets": "29996770", "longTermDebt": "4804183", "shortTermDebt": "7329513", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2582495000", "reportedCurrency": "AUD", "retainedEarnings": "-17950222", "totalLiabilities": "29089201", "otherCurrentAssets": "201830", "totalCurrentAssets": "11388231", "currentLongTermDebt": "14087465", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4470101", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18608539", "currentAccountsPayable": "9866518", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18064953", "totalShareholderEquity": "-882000", "capitalLeaseObligations": "946178", "otherCurrentLiabilities": "1028803", "totalCurrentLiabilities": "18353761", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10735440", "cashAndShortTermInvestments": "514140", "commonStockSharesOutstanding": "21562371", "intangibleAssetsExcludingGoodwill": "2582495000", "cashAndCashEquivalentsAtCarryingValue": "514140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23652785", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "AUD", "changeInInventory": "-1664335", "operatingCashflow": "-3444415", "capitalExpenditures": "673572", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3693930", "cashflowFromInvestment": "-673572", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12795582", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134562", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7740436, "cost_of_revenue": 6742472, "gross_profit": 997964, "research_and_development": null, "selling_general_admin": 39522, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22926993, "depreciation_amortisation": 134562, "ebitda": -22792431, "interest_expense": 412371, "interest_income": null, "other_non_operating": null, "pretax_income": -23339364, "tax_provision": 313421, "effective_tax_rate": null, "net_income": -23520911, "net_income_continuing_ops": -646333, "net_income_to_common": -23520911, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 514140, "short_term_investments": null, "net_receivables": 4470101, "inventory": 6202160, "other_current_assets": null, "total_current_assets": 11388231, "net_ppe": null, "goodwill": 2582495, "intangible_assets": 2582495000, "goodwill_and_intangibles": 2585077495, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18608539, "total_assets": 29996770, "short_term_debt": 7329513, "accounts_payable": 9866518, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18353761, "long_term_debt": 4804183, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10735440, "total_liabilities": 29089201, "total_debt": 12133696, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17950222, "total_equity": -882000, "shares_outstanding": 21562371, "operating_cash_flow": -3444415, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 673572, "acquisitions": null, "other_investing": null, "investing_cash_flow": -673572, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3693930, "free_cash_flow": -2770843, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22926993", "ebitda": "-22792431", "netIncome": "-23520911", "grossProfit": "997964", "depreciation": "None", "totalRevenue": "7740436", "costOfRevenue": "6742472", "interestIncome": "None", "incomeBeforeTax": "-23339364", "interestExpense": "412371", "operatingIncome": "-590117", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "313421", "reportedCurrency": "AUD", "netInterestIncome": "-455327", "nonInterestIncome": "None", "operatingExpenses": "1588081", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6742472", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134562", "sellingGeneralAndAdministrative": "39522", "netIncomeFromContinuingOperations": "-646333" }, "balance": { "goodwill": "2582495", "inventory": "6202160", "commonStock": "3562", "currentDebt": "None", "investments": "None", "totalAssets": "29996770", "longTermDebt": "4804183", "shortTermDebt": "7329513", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2582495000", "reportedCurrency": "AUD", "retainedEarnings": "-17950222", "totalLiabilities": "29089201", "otherCurrentAssets": "201830", "totalCurrentAssets": "11388231", "currentLongTermDebt": "14087465", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4470101", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18608539", "currentAccountsPayable": "9866518", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18064953", "totalShareholderEquity": "-882000", "capitalLeaseObligations": "946178", "otherCurrentLiabilities": "1028803", "totalCurrentLiabilities": "18353761", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10735440", "cashAndShortTermInvestments": "514140", "commonStockSharesOutstanding": "21562371", "intangibleAssetsExcludingGoodwill": "2582495000", "cashAndCashEquivalentsAtCarryingValue": "514140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23652785", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "AUD", "changeInInventory": "-1664335", "operatingCashflow": "-3444415", "capitalExpenditures": "673572", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3693930", "cashflowFromInvestment": "-673572", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12795582", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134562", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 7740436, "cost_of_revenue": 6742472, "gross_profit": 997964, "ebit": -590117, "ebitda": null, "pretax_income": -23339364, "tax_provision": null, "net_income": -23520911, "net_income_to_common": -23520911, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514140, "total_current_assets": 11388231, "total_assets": 29996770, "short_term_debt": null, "long_term_debt": 9856093, "total_debt": 9856093, "total_liabilities": 29089201, "total_equity": -882002, "shares_outstanding": 23224102, "goodwill_and_intangibles": 2582495 }, "cash_flow": { "operating_cash_flow": -3444415, "capital_expenditure": 673572, "free_cash_flow": -2770843, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47934, "ticker_id": 5488, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-23520911", "grossProfit": "997964", "depreciation": "None", "totalRevenue": "7740436", "costOfRevenue": "6742472", "interestIncome": "None", "incomeBeforeTax": "-23339364", "interestExpense": "412371", "operatingIncome": "-590117", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "AUD", "netInterestIncome": "-412371", "nonInterestIncome": "None", "operatingExpenses": "8330553", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6742472", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1310179", "netIncomeFromContinuingOperations": "-23652785" }, "balance": { "goodwill": "2582495", "inventory": "6202160", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "29996770", "longTermDebt": "9856093", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "AUD", "retainedEarnings": "-17950222", "totalLiabilities": "29089201", "otherCurrentAssets": "201830", "totalCurrentAssets": "11388231", "currentLongTermDebt": "7240404", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "4470101", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18608539", "currentAccountsPayable": "9866518", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-882002", "capitalLeaseObligations": "968456", "otherCurrentLiabilities": "238613", "totalCurrentLiabilities": "18353761", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10735440", "cashAndShortTermInvestments": "514140", "commonStockSharesOutstanding": "23224102", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "514140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23520911", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "AUD", "changeInInventory": "-1664335", "operatingCashflow": "-3444415", "capitalExpenditures": "673572", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3693930", "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": "134562", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7740436, "cost_of_revenue": 6742472, "gross_profit": 997964, "research_and_development": null, "selling_general_admin": 1310179, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -590117, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 412371, "interest_income": null, "other_non_operating": null, "pretax_income": -23339364, "tax_provision": null, "effective_tax_rate": null, "net_income": -23520911, "net_income_continuing_ops": -23652785, "net_income_to_common": -23520911, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 514140, "short_term_investments": null, "net_receivables": 4470101, "inventory": 6202160, "other_current_assets": null, "total_current_assets": 11388231, "net_ppe": null, "goodwill": 2582495, "intangible_assets": null, "goodwill_and_intangibles": 2582495, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18608539, "total_assets": 29996770, "short_term_debt": null, "accounts_payable": 9866518, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18353761, "long_term_debt": 9856093, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10735440, "total_liabilities": 29089201, "total_debt": 9856093, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17950222, "total_equity": -882002, "shares_outstanding": 23224102, "operating_cash_flow": -3444415, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 673572, "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": 3693930, "free_cash_flow": -2770843, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-23520911", "grossProfit": "997964", "depreciation": "None", "totalRevenue": "7740436", "costOfRevenue": "6742472", "interestIncome": "None", "incomeBeforeTax": "-23339364", "interestExpense": "412371", "operatingIncome": "-590117", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "AUD", "netInterestIncome": "-412371", "nonInterestIncome": "None", "operatingExpenses": "8330553", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6742472", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1310179", "netIncomeFromContinuingOperations": "-23652785" }, "balance": { "goodwill": "2582495", "inventory": "6202160", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "29996770", "longTermDebt": "9856093", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "AUD", "retainedEarnings": "-17950222", "totalLiabilities": "29089201", "otherCurrentAssets": "201830", "totalCurrentAssets": "11388231", "currentLongTermDebt": "7240404", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "4470101", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18608539", "currentAccountsPayable": "9866518", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-882002", "capitalLeaseObligations": "968456", "otherCurrentLiabilities": "238613", "totalCurrentLiabilities": "18353761", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10735440", "cashAndShortTermInvestments": "514140", "commonStockSharesOutstanding": "23224102", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "514140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23520911", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "AUD", "changeInInventory": "-1664335", "operatingCashflow": "-3444415", "capitalExpenditures": "673572", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3693930", "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": "134562", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 6296000, "cost_of_revenue": 5692000, "gross_profit": 603441, "ebit": 219401, "ebitda": 352638, "pretax_income": 41185, "tax_provision": null, "net_income": 26324, "net_income_to_common": 26324, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 21562422, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2846893, "capital_expenditure": 1585990, "free_cash_flow": 4432883, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47935, "ticker_id": 5488, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219401", "ebitda": "352638", "netIncome": "26324", "grossProfit": "603441", "depreciation": "None", "totalRevenue": "6296000", "costOfRevenue": "5692000", "interestIncome": "None", "incomeBeforeTax": "41185", "interestExpense": "178216", "operatingIncome": "203445", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "AUD", "netInterestIncome": "-178216", "nonInterestIncome": "None", "operatingExpenses": "399996", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133237", "sellingGeneralAndAdministrative": "434472", "netIncomeFromContinuingOperations": "41185" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "21562422", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41185", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "AUD", "changeInInventory": "-1231906", "operatingCashflow": "2846893", "capitalExpenditures": "1585990", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-743721", "cashflowFromInvestment": "-1585990", "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": "133237", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6296000, "cost_of_revenue": 5692000, "gross_profit": 603441, "research_and_development": null, "selling_general_admin": 434472, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219401, "depreciation_amortisation": 133237, "ebitda": 352638, "interest_expense": 178216, "interest_income": null, "other_non_operating": null, "pretax_income": 41185, "tax_provision": null, "effective_tax_rate": null, "net_income": 26324, "net_income_continuing_ops": 41185, "net_income_to_common": 26324, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 21562422, "operating_cash_flow": 2846893, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1585990, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1585990, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -743721, "free_cash_flow": 4432883, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219401", "ebitda": "352638", "netIncome": "26324", "grossProfit": "603441", "depreciation": "None", "totalRevenue": "6296000", "costOfRevenue": "5692000", "interestIncome": "None", "incomeBeforeTax": "41185", "interestExpense": "178216", "operatingIncome": "203445", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "AUD", "netInterestIncome": "-178216", "nonInterestIncome": "None", "operatingExpenses": "399996", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133237", "sellingGeneralAndAdministrative": "434472", "netIncomeFromContinuingOperations": "41185" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "21562422", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41185", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "AUD", "changeInInventory": "-1231906", "operatingCashflow": "2846893", "capitalExpenditures": "1585990", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-743721", "cashflowFromInvestment": "-1585990", "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": "133237", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 9952463, "cost_of_revenue": 8110209, "gross_profit": 1842254, "ebit": 1091195, "ebitda": 1170605, "pretax_income": 970388, "tax_provision": null, "net_income": 735668, "net_income_to_common": 735668, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 23224102, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -50245, "capital_expenditure": 1075169, "free_cash_flow": 1024924, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47936, "ticker_id": 5488, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1091195", "ebitda": "1170605", "netIncome": "735668", "grossProfit": "1842254", "depreciation": "None", "totalRevenue": "9952463", "costOfRevenue": "8110209", "interestIncome": "None", "incomeBeforeTax": "970388", "interestExpense": "120807", "operatingIncome": "1083759", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "AUD", "netInterestIncome": "-120807", "nonInterestIncome": "None", "operatingExpenses": "758495", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8110209", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79410", "sellingGeneralAndAdministrative": "628336", "netIncomeFromContinuingOperations": "970388" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "23224102", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "970388", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "AUD", "changeInInventory": "-856565", "operatingCashflow": "-50245", "capitalExpenditures": "1075169", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1165373", "cashflowFromInvestment": "-1075169", "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": "79410", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9952463, "cost_of_revenue": 8110209, "gross_profit": 1842254, "research_and_development": null, "selling_general_admin": 628336, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1091195, "depreciation_amortisation": 79410, "ebitda": 1170605, "interest_expense": 120807, "interest_income": null, "other_non_operating": null, "pretax_income": 970388, "tax_provision": null, "effective_tax_rate": null, "net_income": 735668, "net_income_continuing_ops": 970388, "net_income_to_common": 735668, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 23224102, "operating_cash_flow": -50245, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1075169, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1075169, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1165373, "free_cash_flow": 1024924, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1091195", "ebitda": "1170605", "netIncome": "735668", "grossProfit": "1842254", "depreciation": "None", "totalRevenue": "9952463", "costOfRevenue": "8110209", "interestIncome": "None", "incomeBeforeTax": "970388", "interestExpense": "120807", "operatingIncome": "1083759", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "AUD", "netInterestIncome": "-120807", "nonInterestIncome": "None", "operatingExpenses": "758495", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8110209", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79410", "sellingGeneralAndAdministrative": "628336", "netIncomeFromContinuingOperations": "970388" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "23224102", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "970388", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "AUD", "changeInInventory": "-856565", "operatingCashflow": "-50245", "capitalExpenditures": "1075169", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1165373", "cashflowFromInvestment": "-1075169", "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": "79410", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": 9738472, "cost_of_revenue": 7265691, "gross_profit": 2472781, "ebit": 1534950, "ebitda": 1686307, "pretax_income": 1410531, "tax_provision": -252471, "net_income": 1096364, "net_income_to_common": 1096364, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77958986, "total_current_assets": 77958986, "total_assets": 9536180, "short_term_debt": 3545390, "long_term_debt": null, "total_debt": 3545390, "total_liabilities": 9800468, "total_equity": 5093344.1, "shares_outstanding": 19273692, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1537163, "capital_expenditure": 640891, "free_cash_flow": -896272, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47938, "ticker_id": 5488, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1534950", "ebitda": "1686307", "netIncome": "1096364", "grossProfit": "2472781", "depreciation": "None", "totalRevenue": "9738472", "costOfRevenue": "7265691", "interestIncome": "None", "incomeBeforeTax": "1410531", "interestExpense": "124419", "operatingIncome": "1518105", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-252471", "reportedCurrency": "AUD", "netInterestIncome": "-124419", "nonInterestIncome": "None", "operatingExpenses": "2472781", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7265691", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151357", "sellingGeneralAndAdministrative": "936416", "netIncomeFromContinuingOperations": "1410531" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "14829879", "currentDebt": "None", "investments": "None", "totalAssets": "9536180", "longTermDebt": "None", "shortTermDebt": "3545390", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-16547712", "totalLiabilities": "9800468", "otherCurrentAssets": "29403", "totalCurrentAssets": "77958986", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "-77958986", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3545390", "totalShareholderEquity": "5093344.10", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3545390", "totalCurrentLiabilities": "6260654", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-4919334000", "cashAndShortTermInvestments": "77958986", "commonStockSharesOutstanding": "19273692", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77958986", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1410531", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "AUD", "changeInInventory": "-1428885", "operatingCashflow": "-1537163", "capitalExpenditures": "640891", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2437837", "cashflowFromInvestment": "-640891", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-241574", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151357", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9738472, "cost_of_revenue": 7265691, "gross_profit": 2472781, "research_and_development": null, "selling_general_admin": 936416, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1534950, "depreciation_amortisation": 151357, "ebitda": 1686307, "interest_expense": 124419, "interest_income": null, "other_non_operating": null, "pretax_income": 1410531, "tax_provision": -252471, "effective_tax_rate": null, "net_income": 1096364, "net_income_continuing_ops": 1410531, "net_income_to_common": 1096364, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77958986, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 77958986, "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": -77958986, "total_assets": 9536180, "short_term_debt": 3545390, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6260654, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -4919334000, "total_liabilities": 9800468, "total_debt": 3545390, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16547712, "total_equity": 5093344.1, "shares_outstanding": 19273692, "operating_cash_flow": -1537163, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 640891, "acquisitions": null, "other_investing": null, "investing_cash_flow": -640891, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2437837, "free_cash_flow": -896272, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1534950", "ebitda": "1686307", "netIncome": "1096364", "grossProfit": "2472781", "depreciation": "None", "totalRevenue": "9738472", "costOfRevenue": "7265691", "interestIncome": "None", "incomeBeforeTax": "1410531", "interestExpense": "124419", "operatingIncome": "1518105", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-252471", "reportedCurrency": "AUD", "netInterestIncome": "-124419", "nonInterestIncome": "None", "operatingExpenses": "2472781", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7265691", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151357", "sellingGeneralAndAdministrative": "936416", "netIncomeFromContinuingOperations": "1410531" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "14829879", "currentDebt": "None", "investments": "None", "totalAssets": "9536180", "longTermDebt": "None", "shortTermDebt": "3545390", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-16547712", "totalLiabilities": "9800468", "otherCurrentAssets": "29403", "totalCurrentAssets": "77958986", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "-77958986", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3545390", "totalShareholderEquity": "5093344.10", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3545390", "totalCurrentLiabilities": "6260654", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-4919334000", "cashAndShortTermInvestments": "77958986", "commonStockSharesOutstanding": "19273692", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77958986", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1410531", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "AUD", "changeInInventory": "-1428885", "operatingCashflow": "-1537163", "capitalExpenditures": "640891", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2437837", "cashflowFromInvestment": "-640891", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-241574", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151357", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -265087, "ebitda": -266259, "pretax_income": -275235, "tax_provision": null, "net_income": -275235, "net_income_to_common": -275235, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121273, "total_current_assets": 10319851, "total_assets": 23254233, "short_term_debt": 4982632, "long_term_debt": 5061069, "total_debt": 10043701, "total_liabilities": 15272890, "total_equity": 6633877, "shares_outstanding": 18647000, "goodwill_and_intangibles": 2582495 }, "cash_flow": { "operating_cash_flow": -196333, "capital_expenditure": 3, "free_cash_flow": -196330, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47939, "ticker_id": 5488, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-266259", "netIncome": "-275235", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-275235", "interestExpense": "8976", "operatingIncome": "-265087", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "265087", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2582495", "inventory": "1143033", "commonStock": "2582487", "currentDebt": "None", "investments": "None", "totalAssets": "23254233", "longTermDebt": "5061069", "shortTermDebt": "4982632", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4051390", "totalLiabilities": "15272890", "otherCurrentAssets": "4251451", "totalCurrentAssets": "10319851", "currentLongTermDebt": "4982632", "longTermInvestments": "89977", "shortTermInvestments": "None", "currentNetReceivables": "4804094", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12934382", "currentAccountsPayable": "6372400", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10043701", "totalShareholderEquity": "6633877", "capitalLeaseObligations": "1054138", "otherCurrentLiabilities": "-1143211", "totalCurrentLiabilities": "10211821", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5061069", "cashAndShortTermInvestments": "121273", "commonStockSharesOutstanding": "18647000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121273", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-275235", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-196333", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "280437", "cashflowFromInvestment": "-128155", "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": -265087, "depreciation_amortisation": null, "ebitda": -266259, "interest_expense": 8976, "interest_income": null, "other_non_operating": null, "pretax_income": -275235, "tax_provision": null, "effective_tax_rate": null, "net_income": -275235, "net_income_continuing_ops": null, "net_income_to_common": -275235, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121273, "short_term_investments": null, "net_receivables": 4804094, "inventory": 1143033, "other_current_assets": null, "total_current_assets": 10319851, "net_ppe": null, "goodwill": 2582495, "intangible_assets": null, "goodwill_and_intangibles": 2582495, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12934382, "total_assets": 23254233, "short_term_debt": 4982632, "accounts_payable": 6372400, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10211821, "long_term_debt": 5061069, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5061069, "total_liabilities": 15272890, "total_debt": 10043701, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4051390, "total_equity": 6633877, "shares_outstanding": 18647000, "operating_cash_flow": -196333, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128155, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 280437, "free_cash_flow": -196330, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-266259", "netIncome": "-275235", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-275235", "interestExpense": "8976", "operatingIncome": "-265087", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "265087", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2582495", "inventory": "1143033", "commonStock": "2582487", "currentDebt": "None", "investments": "None", "totalAssets": "23254233", "longTermDebt": "5061069", "shortTermDebt": "4982632", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4051390", "totalLiabilities": "15272890", "otherCurrentAssets": "4251451", "totalCurrentAssets": "10319851", "currentLongTermDebt": "4982632", "longTermInvestments": "89977", "shortTermInvestments": "None", "currentNetReceivables": "4804094", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12934382", "currentAccountsPayable": "6372400", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10043701", "totalShareholderEquity": "6633877", "capitalLeaseObligations": "1054138", "otherCurrentLiabilities": "-1143211", "totalCurrentLiabilities": "10211821", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5061069", "cashAndShortTermInvestments": "121273", "commonStockSharesOutstanding": "18647000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121273", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-275235", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-196333", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "280437", "cashflowFromInvestment": "-128155", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -543370, "ebitda": -543370, "pretax_income": -431048, "tax_provision": null, "net_income": -431048, "net_income_to_common": -431048, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53610, "total_current_assets": 106984, "total_assets": 9409720, "short_term_debt": 2927600, "long_term_debt": null, "total_debt": 2927600, "total_liabilities": 5379284, "total_equity": 4030436, "shares_outstanding": 4218452, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -235287, "capital_expenditure": 0, "free_cash_flow": -235287, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47940, "ticker_id": 5488, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-543370", "netIncome": "-431048", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-431048", "interestExpense": "8876", "operatingIncome": "-543370", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "543371", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9303016", "currentDebt": "None", "investments": "None", "totalAssets": "9409720", "longTermDebt": "None", "shortTermDebt": "2927600", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-10067430", "totalLiabilities": "5379284", "otherCurrentAssets": "53374", "totalCurrentAssets": "106984", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9302736", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2927600", "totalShareholderEquity": "4030436", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2440718", "totalCurrentLiabilities": "5368318", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10965", "cashAndShortTermInvestments": "53610", "commonStockSharesOutstanding": "4218452", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53610", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-431048", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-235287", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11888570", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12554008", "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": -543370, "depreciation_amortisation": null, "ebitda": -543370, "interest_expense": 8876, "interest_income": null, "other_non_operating": null, "pretax_income": -431048, "tax_provision": null, "effective_tax_rate": null, "net_income": -431048, "net_income_continuing_ops": null, "net_income_to_common": -431048, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53610, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 106984, "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": 9302736, "total_assets": 9409720, "short_term_debt": 2927600, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5368318, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10965, "total_liabilities": 5379284, "total_debt": 2927600, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10067430, "total_equity": 4030436, "shares_outstanding": 4218452, "operating_cash_flow": -235287, "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": -11888570, "free_cash_flow": -235287, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-543370", "netIncome": "-431048", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-431048", "interestExpense": "8876", "operatingIncome": "-543370", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "543371", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9303016", "currentDebt": "None", "investments": "None", "totalAssets": "9409720", "longTermDebt": "None", "shortTermDebt": "2927600", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-10067430", "totalLiabilities": "5379284", "otherCurrentAssets": "53374", "totalCurrentAssets": "106984", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9302736", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2927600", "totalShareholderEquity": "4030436", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2440718", "totalCurrentLiabilities": "5368318", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10965", "cashAndShortTermInvestments": "53610", "commonStockSharesOutstanding": "4218452", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53610", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-431048", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-235287", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11888570", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12554008", "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": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -549480, "ebitda": -549480, "pretax_income": -1041369, "tax_provision": null, "net_income": -1041369, "net_income_to_common": -1041369, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13726, "total_current_assets": 86112, "total_assets": 21405267, "short_term_debt": 2214872, "long_term_debt": 2806465, "total_debt": 5021337, "total_liabilities": 4389775, "total_equity": 17015492, "shares_outstanding": 4830625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -489760, "capital_expenditure": 0, "free_cash_flow": -489760, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47941, "ticker_id": 5488, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:15:21.614963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-549480", "netIncome": "-1041369", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1041369", "interestExpense": "9074", "operatingIncome": "-549480", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "549476", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1581952", "commonStock": "21319435", "currentDebt": "None", "investments": "None", "totalAssets": "21405267", "longTermDebt": "2806465", "shortTermDebt": "2214872", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9636382", "totalLiabilities": "4389775", "otherCurrentAssets": "88825", "totalCurrentAssets": "86112", "currentLongTermDebt": "4865119", "longTermInvestments": "50000", "shortTermInvestments": "None", "currentNetReceivables": "2208354", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21319155", "currentAccountsPayable": "1682554", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2214872", "totalShareholderEquity": "17015492", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "469092", "totalCurrentLiabilities": "4366518", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23257", "cashAndShortTermInvestments": "13726", "commonStockSharesOutstanding": "4830625", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13726", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1041369", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-489760", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "634973", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71657008", "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": -549480, "depreciation_amortisation": null, "ebitda": -549480, "interest_expense": 9074, "interest_income": null, "other_non_operating": null, "pretax_income": -1041369, "tax_provision": null, "effective_tax_rate": null, "net_income": -1041369, "net_income_continuing_ops": null, "net_income_to_common": -1041369, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13726, "short_term_investments": null, "net_receivables": 2208354, "inventory": 1581952, "other_current_assets": null, "total_current_assets": 86112, "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": 21319155, "total_assets": 21405267, "short_term_debt": 2214872, "accounts_payable": 1682554, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4366518, "long_term_debt": 2806465, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23257, "total_liabilities": 4389775, "total_debt": 5021337, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9636382, "total_equity": 17015492, "shares_outstanding": 4830625, "operating_cash_flow": -489760, "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": 634973, "free_cash_flow": -489760, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-549480", "netIncome": "-1041369", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1041369", "interestExpense": "9074", "operatingIncome": "-549480", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "549476", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1581952", "commonStock": "21319435", "currentDebt": "None", "investments": "None", "totalAssets": "21405267", "longTermDebt": "2806465", "shortTermDebt": "2214872", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9636382", "totalLiabilities": "4389775", "otherCurrentAssets": "88825", "totalCurrentAssets": "86112", "currentLongTermDebt": "4865119", "longTermInvestments": "50000", "shortTermInvestments": "None", "currentNetReceivables": "2208354", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21319155", "currentAccountsPayable": "1682554", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2214872", "totalShareholderEquity": "17015492", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "469092", "totalCurrentLiabilities": "4366518", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23257", "cashAndShortTermInvestments": "13726", "commonStockSharesOutstanding": "4830625", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13726", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1041369", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-489760", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "634973", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71657008", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }