{ "ticker": { "uuid": "a0b3c862-7b77-43f5-9824-4d1b516e4803", "symbol": "ORIO", "name": "Orion Digital Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/a0b3c862-7b77-43f5-9824-4d1b516e4803/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0b3c862-7b77-43f5-9824-4d1b516e4803/" }, "ticker_metadata": { "id": 7540, "uuid": "a0b3c862-7b77-43f5-9824-4d1b516e4803", "symbol": "ORIO", "name": "Orion Digital Corp.", "asset_type": "equity", "market_cap": 22282300, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Orion Digital Corp. The company is headquartered in Vancouver, Canada.", "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": "a0b3c862-7b77-43f5-9824-4d1b516e4803", "symbol": "ORIO", "name": "Orion Digital Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/a0b3c862-7b77-43f5-9824-4d1b516e4803/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0b3c862-7b77-43f5-9824-4d1b516e4803/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.37, "value": 0.43, "quality": 0.42, "momentum": 0.43, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 0.87, "market_cap": 14984558.7, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1536, "shareholder_yield": 0, "roe": -0.0687, "piotroski_f_score": 6, "momentum_12_1": -0.2667, "volatility_252d": 0.9428 }, "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": "2026-06-07T06:49:42.117453+00:00", "batch_id": "" }, "size": { "price_close": 0.874, "market_cap": 14984558.696, "market_cap_usd": 14984558.696, "enterprise_value": 74106204.696, "shares_outstanding": 17144804, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.2239, "ptbv_ratio": 4.0592, "ps_ratio": 0.2015, "pcf_ratio": 2.3098, "pfcf_ratio": 1.9351, "ev_ebitda": 6.5121, "ev_ebit": 29.139, "ev_sales": 0.9966, "ev_fcf": 9.57, "earnings_yield": null, "fcf_yield": 0.1045, "price_to_sales": 0.2015, "price_to_book": 0.2239, "price_to_cashflow": 2.3098, "ebitda_to_ev": 0.1536, "sales_yield": 1.0034 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7076, "operating_margin": 0.0342, "net_margin": -0.0618, "ebitda_margin": 0.153, "fcf_margin": 0.1041, "roe": -0.0687, "roa": -0.0275, "roic": 0.0151, "roc_greenblatt": null, "asset_turnover": 0.4452, "cash_conversion": -1.6849, "accruals_ratio": -0.0664, "sbc_to_revenue": 0.0206, "piotroski_f_score": 6, "altman_z_score": -2.7475, "earnings_stability_5y": 3.2593, "revenue_stability_5y": 0.2238, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.315, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4961, "net_debt_to_ebitda": 5.1953, "debt_to_assets": 0.4965, "interest_coverage": 0.3386, "current_ratio": 0.3624, "quick_ratio": 0.3624, "net_debt": 59121646, "local_beta": -0.002, "volatility_252d": 0.9428, "volatility_60d": 1.0848, "max_drawdown_12m": -0.6027, "risk_adjusted_momentum": -0.2828 }, "growth": { "revenue_growth_1y": 0.1295, "revenue_growth_3y_cagr": -0.0043, "revenue_growth_5y_cagr": 0.1343, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0983, "book_value_growth_1y": 0.6992, "revenue_growth": 0.1295, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1172, "price_return_3m": -0.2333, "price_return_6m": -0.2655, "price_return_9m": -0.5224, "price_return_12m": -0.3526, "price_return_12m_ex1m": -0.2667, "momentum_6m": -0.2655, "momentum_12m": -0.3526, "momentum_12_1": -0.2667, "distance_from_52w_high": -0.6027, "distance_from_52w_low": 0, "relative_strength": -0.5105 }, "raw_ttm": { "revenue_ttm": 74357496, "gross_profit_ttm": 52617663, "ebit_ttm": 2543197, "ebitda_ttm": 11379808, "net_income_ttm": -4596019, "eps_diluted_ttm": -0.2681, "operating_cash_flow_ttm": 6487477, "capital_expenditure_ttm": 1256157, "fcf_ttm": 7743634, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7511938, "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_current_liabilities": 67386000, "net_ppe": null, "total_assets": 167024522, "total_debt": 82925000, "total_equity": 66915480, "net_working_capital": -15320409, "book_value_per_share": 3.903, "retained_earnings": -360784959, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3691480, "tangible_book_per_share": 0.2153 }, "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": 57, "quality_composite": 58, "momentum_composite": 57, "growth_composite": 57, "yield_composite": 57, "svqf_composite": 62, "vc1_composite": 57, "vc2_composite": 57, "vc3_composite": 57, "trending_value_composite": null, "overall_composite": 63, "quality_value_composite": 0.425, "os_score": 0.37, "value_percentile": 0.43, "quality_percentile": 0.42, "momentum_percentile": 0.43, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "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": 2250, "ticker_id": 7540, "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": "2026-06-07T06:49:42.117453+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.874, "market_cap": 14984558.696, "market_cap_usd": 14984558.696, "enterprise_value": 74106204.696, "shares_outstanding": 17144804, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.22393262, "ptbv_ratio": 4.05922792, "ps_ratio": 0.20152049, "pcf_ratio": 2.30976675, "pfcf_ratio": 1.93508096, "ev_ebitda": 6.51207865, "ev_ebit": 29.13899501, "ev_sales": 0.9966205, "ev_fcf": 9.56995187, "earnings_yield": null, "fcf_yield": 0.10449373, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.70763092, "operating_margin": 0.03420229, "net_margin": -0.06180976, "ebitda_margin": 0.15304184, "fcf_margin": 0.1041406, "roe": -0.06868394, "roa": -0.02751703, "roic": 0.01513362, "roc_greenblatt": null, "asset_turnover": 0.4451891, "cash_conversion": -1.68485683, "accruals_ratio": -0.0663585, "sbc_to_revenue": 0.02060317, "debt_to_equity": 1.49605203, "net_debt_to_ebitda": 5.19531138, "debt_to_assets": 0.49648398, "interest_coverage": 0.33855405, "current_ratio": 0.36240384, "quick_ratio": 0.36240384, "net_debt": 59121646, "revenue_growth_1y": 0.12952723, "revenue_growth_3y_cagr": -0.0043482, "revenue_growth_5y_cagr": 0.1342664, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.09825959, "book_value_growth_1y": 0.69919414, "piotroski_f_score": 6, "altman_z_score": -2.74754019, "earnings_stability_5y": 3.259339, "revenue_stability_5y": 0.223773, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11717172, "price_return_3m": -0.23333333, "price_return_6m": -0.26554622, "price_return_9m": -0.52240437, "price_return_12m": -0.35259259, "price_return_12m_ex1m": -0.26666667, "distance_from_52w_high": -0.60272727, "distance_from_52w_low": 0, "relative_strength": -0.51053364, "local_beta": -0.002, "volatility_252d": 0.942842, "volatility_60d": 1.084816, "max_drawdown_12m": -0.60272727, "revenue_ttm": 74357496, "gross_profit_ttm": 52617663, "ebit_ttm": 2543197, "ebitda_ttm": 11379808, "net_income_ttm": -4596019, "eps_diluted_ttm": -0.26807066, "operating_cash_flow_ttm": 6487477, "capital_expenditure_ttm": 1256157, "fcf_ttm": 7743634, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7511938, "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_current_liabilities": 67386000, "net_ppe": null, "total_assets": 167024522, "total_debt": 82925000, "total_equity": 66915480, "net_working_capital": -15320409, "book_value_per_share": 3.90295975, "retained_earnings": -360784959, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3691480, "tangible_book_per_share": 0.21531188, "universe_ticker_count": null, "sector": "Technology", "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": 57, "quality_composite": 58, "momentum_composite": 57, "growth_composite": 57, "yield_composite": 57, "svqf_composite": 62, "vc1_composite": 57, "vc2_composite": 57, "vc3_composite": 57, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "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": 0.87, "os": 0.37, "value": 0.43, "quality": 0.42, "momentum": 0.43, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0687, "momentum_12_1": -0.2667, "complete_fields": { "id": 2250, "ticker_id": 7540, "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": "2026-06-07T06:49:42.117453+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.874, "market_cap": 14984558.696, "market_cap_usd": 14984558.696, "enterprise_value": 74106204.696, "shares_outstanding": 17144804, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.22393262, "ptbv_ratio": 4.05922792, "ps_ratio": 0.20152049, "pcf_ratio": 2.30976675, "pfcf_ratio": 1.93508096, "ev_ebitda": 6.51207865, "ev_ebit": 29.13899501, "ev_sales": 0.9966205, "ev_fcf": 9.56995187, "earnings_yield": null, "fcf_yield": 0.10449373, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.70763092, "operating_margin": 0.03420229, "net_margin": -0.06180976, "ebitda_margin": 0.15304184, "fcf_margin": 0.1041406, "roe": -0.06868394, "roa": -0.02751703, "roic": 0.01513362, "roc_greenblatt": null, "asset_turnover": 0.4451891, "cash_conversion": -1.68485683, "accruals_ratio": -0.0663585, "sbc_to_revenue": 0.02060317, "debt_to_equity": 1.49605203, "net_debt_to_ebitda": 5.19531138, "debt_to_assets": 0.49648398, "interest_coverage": 0.33855405, "current_ratio": 0.36240384, "quick_ratio": 0.36240384, "net_debt": 59121646, "revenue_growth_1y": 0.12952723, "revenue_growth_3y_cagr": -0.0043482, "revenue_growth_5y_cagr": 0.1342664, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.09825959, "book_value_growth_1y": 0.69919414, "piotroski_f_score": 6, "altman_z_score": -2.74754019, "earnings_stability_5y": 3.259339, "revenue_stability_5y": 0.223773, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11717172, "price_return_3m": -0.23333333, "price_return_6m": -0.26554622, "price_return_9m": -0.52240437, "price_return_12m": -0.35259259, "price_return_12m_ex1m": -0.26666667, "distance_from_52w_high": -0.60272727, "distance_from_52w_low": 0, "relative_strength": -0.51053364, "local_beta": -0.002, "volatility_252d": 0.942842, "volatility_60d": 1.084816, "max_drawdown_12m": -0.60272727, "revenue_ttm": 74357496, "gross_profit_ttm": 52617663, "ebit_ttm": 2543197, "ebitda_ttm": 11379808, "net_income_ttm": -4596019, "eps_diluted_ttm": -0.26807066, "operating_cash_flow_ttm": 6487477, "capital_expenditure_ttm": 1256157, "fcf_ttm": 7743634, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7511938, "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_current_liabilities": 67386000, "net_ppe": null, "total_assets": 167024522, "total_debt": 82925000, "total_equity": 66915480, "net_working_capital": -15320409, "book_value_per_share": 3.90295975, "retained_earnings": -360784959, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3691480, "tangible_book_per_share": 0.21531188, "universe_ticker_count": null, "sector": "Technology", "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": 57, "quality_composite": 58, "momentum_composite": 57, "growth_composite": 57, "yield_composite": 57, "svqf_composite": 62, "vc1_composite": 57, "vc2_composite": 57, "vc3_composite": 57, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "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": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 68053494, "cost_of_revenue": 18351031, "gross_profit": 49702463, "ebit": 586519, "ebitda": 8578000, "pretax_income": -8863770, "tax_provision": -335725, "net_income": -8528044, "net_income_to_common": -8528044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24289445, "total_current_assets": 139820047, "total_assets": 238248420, "short_term_debt": 70956958, "long_term_debt": 31886000, "total_debt": 102842958, "total_liabilities": 139014606, "total_equity": 99233813, "shares_outstanding": 17545250, "goodwill_and_intangibles": 88297937 }, "cash_flow": { "operating_cash_flow": 19503092, "capital_expenditure": 48958, "free_cash_flow": 19552050, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140668, "ticker_id": 7540, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "586519", "ebitda": "8578000", "netIncome": "-8528044", "grossProfit": "49702463", "depreciation": "None", "totalRevenue": "68053494", "costOfRevenue": "18351031", "interestIncome": "None", "incomeBeforeTax": "-8863770", "interestExpense": "9450291", "operatingIncome": "-3711972", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-335725", "reportedCurrency": "CAD", "netInterestIncome": "-9458000", "nonInterestIncome": "None", "operatingExpenses": "53414435", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11220000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18351031", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7991481", "sellingGeneralAndAdministrative": "21823727", "netIncomeFromContinuingOperations": "-8535000" }, "balance": { "goodwill": "52628046", "inventory": "None", "commonStock": "533388094", "currentDebt": "None", "investments": "None", "totalAssets": "238248420", "longTermDebt": "31886000", "shortTermDebt": "70956958", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35669891", "reportedCurrency": "CAD", "retainedEarnings": "-485793021", "totalLiabilities": "139014606", "otherCurrentAssets": "6739902", "totalCurrentAssets": "139820047", "currentLongTermDebt": "51713000", "longTermInvestments": "7129000", "shortTermInvestments": "20020748", "currentNetReceivables": "88769950", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98428373", "currentAccountsPayable": "4599379", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116108268", "totalShareholderEquity": "99233813", "capitalLeaseObligations": "1020000", "otherCurrentLiabilities": "17987252", "totalCurrentLiabilities": "93543590", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45471016", "cashAndShortTermInvestments": "24289445", "commonStockSharesOutstanding": "17545250", "intangibleAssetsExcludingGoodwill": "35669891", "cashAndCashEquivalentsAtCarryingValue": "24289445", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8528044", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "19503092", "capitalExpenditures": "48958", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1518761.30", "cashflowFromInvestment": "-8805817", "stockBasedCompensation": "1778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1106097", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7991481", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68053494, "cost_of_revenue": 18351031, "gross_profit": 49702463, "research_and_development": 11220000, "selling_general_admin": 21823727, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 586519, "depreciation_amortisation": 7991481, "ebitda": 8578000, "interest_expense": 9450291, "interest_income": null, "other_non_operating": null, "pretax_income": -8863770, "tax_provision": -335725, "effective_tax_rate": null, "net_income": -8528044, "net_income_continuing_ops": -8535000, "net_income_to_common": -8528044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24289445, "short_term_investments": 20020748, "net_receivables": 88769950, "inventory": null, "other_current_assets": null, "total_current_assets": 139820047, "net_ppe": null, "goodwill": 52628046, "intangible_assets": 35669891, "goodwill_and_intangibles": 88297937, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 98428373, "total_assets": 238248420, "short_term_debt": 70956958, "accounts_payable": 4599379, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93543590, "long_term_debt": 31886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45471016, "total_liabilities": 139014606, "total_debt": 102842958, "preferred_stock": null, "minority_interest": null, "retained_earnings": -485793021, "total_equity": 99233813, "shares_outstanding": 17545250, "operating_cash_flow": 19503092, "stock_based_compensation": 1778000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48958, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8805817, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1518761.3, "free_cash_flow": 19552050, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "586519", "ebitda": "8578000", "netIncome": "-8528044", "grossProfit": "49702463", "depreciation": "None", "totalRevenue": "68053494", "costOfRevenue": "18351031", "interestIncome": "None", "incomeBeforeTax": "-8863770", "interestExpense": "9450291", "operatingIncome": "-3711972", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-335725", "reportedCurrency": "CAD", "netInterestIncome": "-9458000", "nonInterestIncome": "None", "operatingExpenses": "53414435", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11220000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18351031", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7991481", "sellingGeneralAndAdministrative": "21823727", "netIncomeFromContinuingOperations": "-8535000" }, "balance": { "goodwill": "52628046", "inventory": "None", "commonStock": "533388094", "currentDebt": "None", "investments": "None", "totalAssets": "238248420", "longTermDebt": "31886000", "shortTermDebt": "70956958", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35669891", "reportedCurrency": "CAD", "retainedEarnings": "-485793021", "totalLiabilities": "139014606", "otherCurrentAssets": "6739902", "totalCurrentAssets": "139820047", "currentLongTermDebt": "51713000", "longTermInvestments": "7129000", "shortTermInvestments": "20020748", "currentNetReceivables": "88769950", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98428373", "currentAccountsPayable": "4599379", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116108268", "totalShareholderEquity": "99233813", "capitalLeaseObligations": "1020000", "otherCurrentLiabilities": "17987252", "totalCurrentLiabilities": "93543590", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45471016", "cashAndShortTermInvestments": "24289445", "commonStockSharesOutstanding": "17545250", "intangibleAssetsExcludingGoodwill": "35669891", "cashAndCashEquivalentsAtCarryingValue": "24289445", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8528044", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "19503092", "capitalExpenditures": "48958", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1518761.30", "cashflowFromInvestment": "-8805817", "stockBasedCompensation": "1778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1106097", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7991481", "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": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 71206000, "cost_of_revenue": 24526000, "gross_profit": 46680000, "ebit": -6632000, "ebitda": 1787000, "pretax_income": -14021000, "tax_provision": -341000, "net_income": -13680000, "net_income_to_common": -13680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8530000, "total_current_assets": 106785000, "total_assets": 189648000, "short_term_debt": 48792000, "long_term_debt": 35287000, "total_debt": 84079000, "total_liabilities": 108431000, "total_equity": 81217000, "shares_outstanding": 24400000, "goodwill_and_intangibles": 69435000 }, "cash_flow": { "operating_cash_flow": -1271000, "capital_expenditure": 3254000, "free_cash_flow": 1983000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140673, "ticker_id": 7540, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6632000", "ebitda": "1787000", "netIncome": "-13680000", "grossProfit": "46680000", "depreciation": "None", "totalRevenue": "71206000", "costOfRevenue": "24526000", "interestIncome": "None", "incomeBeforeTax": "-14021000", "interestExpense": "7389000", "operatingIncome": "-3708000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-341000", "reportedCurrency": "CAD", "netInterestIncome": "-10713000", "nonInterestIncome": "None", "operatingExpenses": "50388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10635000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8419000", "sellingGeneralAndAdministrative": "16395000", "netIncomeFromContinuingOperations": "-13680000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389717000", "currentDebt": "None", "investments": "None", "totalAssets": "189648000", "longTermDebt": "35287000", "shortTermDebt": "48792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "31080000", "reportedCurrency": "CAD", "retainedEarnings": "-345508000", "totalLiabilities": "108431000", "otherCurrentAssets": "4059000", "totalCurrentAssets": "106785000", "currentLongTermDebt": "48792000", "longTermInvestments": "12980000", "shortTermInvestments": "26085000", "currentNetReceivables": "68111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82863000", "currentAccountsPayable": "4515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85620000", "totalShareholderEquity": "81217000", "capitalLeaseObligations": "1541000", "otherCurrentLiabilities": "17666000", "totalCurrentLiabilities": "70973000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37458000", "cashAndShortTermInvestments": "8530000", "commonStockSharesOutstanding": "24400000", "intangibleAssetsExcludingGoodwill": "31080000", "cashAndCashEquivalentsAtCarryingValue": "8530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13680000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1271000", "capitalExpenditures": "3254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3517000", "cashflowFromInvestment": "-2794000", "stockBasedCompensation": "1938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71206000, "cost_of_revenue": 24526000, "gross_profit": 46680000, "research_and_development": 10635000, "selling_general_admin": 16395000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6632000, "depreciation_amortisation": 8419000, "ebitda": 1787000, "interest_expense": 7389000, "interest_income": null, "other_non_operating": null, "pretax_income": -14021000, "tax_provision": -341000, "effective_tax_rate": null, "net_income": -13680000, "net_income_continuing_ops": -13680000, "net_income_to_common": -13680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8530000, "short_term_investments": 26085000, "net_receivables": 68111000, "inventory": null, "other_current_assets": null, "total_current_assets": 106785000, "net_ppe": null, "goodwill": 38355000, "intangible_assets": 31080000, "goodwill_and_intangibles": 69435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82863000, "total_assets": 189648000, "short_term_debt": 48792000, "accounts_payable": 4515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70973000, "long_term_debt": 35287000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37458000, "total_liabilities": 108431000, "total_debt": 84079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -345508000, "total_equity": 81217000, "shares_outstanding": 24400000, "operating_cash_flow": -1271000, "stock_based_compensation": 1938000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2794000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3517000, "free_cash_flow": 1983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6632000", "ebitda": "1787000", "netIncome": "-13680000", "grossProfit": "46680000", "depreciation": "None", "totalRevenue": "71206000", "costOfRevenue": "24526000", "interestIncome": "None", "incomeBeforeTax": "-14021000", "interestExpense": "7389000", "operatingIncome": "-3708000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-341000", "reportedCurrency": "CAD", "netInterestIncome": "-10713000", "nonInterestIncome": "None", "operatingExpenses": "50388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10635000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8419000", "sellingGeneralAndAdministrative": "16395000", "netIncomeFromContinuingOperations": "-13680000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389717000", "currentDebt": "None", "investments": "None", "totalAssets": "189648000", "longTermDebt": "35287000", "shortTermDebt": "48792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "31080000", "reportedCurrency": "CAD", "retainedEarnings": "-345508000", "totalLiabilities": "108431000", "otherCurrentAssets": "4059000", "totalCurrentAssets": "106785000", "currentLongTermDebt": "48792000", "longTermInvestments": "12980000", "shortTermInvestments": "26085000", "currentNetReceivables": "68111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82863000", "currentAccountsPayable": "4515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85620000", "totalShareholderEquity": "81217000", "capitalLeaseObligations": "1541000", "otherCurrentLiabilities": "17666000", "totalCurrentLiabilities": "70973000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37458000", "cashAndShortTermInvestments": "8530000", "commonStockSharesOutstanding": "24400000", "intangibleAssetsExcludingGoodwill": "31080000", "cashAndCashEquivalentsAtCarryingValue": "8530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13680000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1271000", "capitalExpenditures": "3254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3517000", "cashflowFromInvestment": "-2794000", "stockBasedCompensation": "1938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8419000", "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": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 65221000, "cost_of_revenue": 18562000, "gross_profit": 46659000, "ebit": -11265000, "ebitda": -2198000, "pretax_income": -18287000, "tax_provision": -400000, "net_income": -17887000, "net_income_to_common": -17887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16133000, "total_current_assets": 118986000, "total_assets": 207763000, "short_term_debt": 49405000, "long_term_debt": 36783000, "total_debt": 86188000, "total_liabilities": 114039000, "total_equity": 93724000, "shares_outstanding": 24853000, "goodwill_and_intangibles": 74917000 }, "cash_flow": { "operating_cash_flow": -9167000, "capital_expenditure": 3420000, "free_cash_flow": -5747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140678, "ticker_id": 7540, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11265000", "ebitda": "-2198000", "netIncome": "-17887000", "grossProfit": "46659000", "depreciation": "None", "totalRevenue": "65221000", "costOfRevenue": "18562000", "interestIncome": "None", "incomeBeforeTax": "-18287000", "interestExpense": "7022000", "operatingIncome": "-3876000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-400000", "reportedCurrency": "CAD", "netInterestIncome": "-10541000", "nonInterestIncome": "None", "operatingExpenses": "50535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10591000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9067000", "sellingGeneralAndAdministrative": "16935000", "netIncomeFromContinuingOperations": "-17887000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389806000", "currentDebt": "None", "investments": "None", "totalAssets": "207763000", "longTermDebt": "36783000", "shortTermDebt": "49405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36562000", "reportedCurrency": "CAD", "retainedEarnings": "-331828000", "totalLiabilities": "114039000", "otherCurrentAssets": "3045000", "totalCurrentAssets": "118986000", "currentLongTermDebt": "49405000", "longTermInvestments": "12664000", "shortTermInvestments": "26332000", "currentNetReceivables": "73476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88777000", "currentAccountsPayable": "6448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88897000", "totalShareholderEquity": "93724000", "capitalLeaseObligations": "2709000", "otherCurrentLiabilities": "17668000", "totalCurrentLiabilities": "73521000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "40518000", "cashAndShortTermInvestments": "16133000", "commonStockSharesOutstanding": "24853000", "intangibleAssetsExcludingGoodwill": "36562000", "cashAndCashEquivalentsAtCarryingValue": "16133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17887000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-9167000", "capitalExpenditures": "3420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-861000", "cashflowFromInvestment": "-3086000", "stockBasedCompensation": "2478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65221000, "cost_of_revenue": 18562000, "gross_profit": 46659000, "research_and_development": 10591000, "selling_general_admin": 16935000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11265000, "depreciation_amortisation": 9067000, "ebitda": -2198000, "interest_expense": 7022000, "interest_income": null, "other_non_operating": null, "pretax_income": -18287000, "tax_provision": -400000, "effective_tax_rate": null, "net_income": -17887000, "net_income_continuing_ops": -17887000, "net_income_to_common": -17887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16133000, "short_term_investments": 26332000, "net_receivables": 73476000, "inventory": null, "other_current_assets": null, "total_current_assets": 118986000, "net_ppe": null, "goodwill": 38355000, "intangible_assets": 36562000, "goodwill_and_intangibles": 74917000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88777000, "total_assets": 207763000, "short_term_debt": 49405000, "accounts_payable": 6448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73521000, "long_term_debt": 36783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40518000, "total_liabilities": 114039000, "total_debt": 86188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -331828000, "total_equity": 93724000, "shares_outstanding": 24853000, "operating_cash_flow": -9167000, "stock_based_compensation": 2478000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3086000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -861000, "free_cash_flow": -5747000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11265000", "ebitda": "-2198000", "netIncome": "-17887000", "grossProfit": "46659000", "depreciation": "None", "totalRevenue": "65221000", "costOfRevenue": "18562000", "interestIncome": "None", "incomeBeforeTax": "-18287000", "interestExpense": "7022000", "operatingIncome": "-3876000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-400000", "reportedCurrency": "CAD", "netInterestIncome": "-10541000", "nonInterestIncome": "None", "operatingExpenses": "50535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10591000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9067000", "sellingGeneralAndAdministrative": "16935000", "netIncomeFromContinuingOperations": "-17887000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389806000", "currentDebt": "None", "investments": "None", "totalAssets": "207763000", "longTermDebt": "36783000", "shortTermDebt": "49405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36562000", "reportedCurrency": "CAD", "retainedEarnings": "-331828000", "totalLiabilities": "114039000", "otherCurrentAssets": "3045000", "totalCurrentAssets": "118986000", "currentLongTermDebt": "49405000", "longTermInvestments": "12664000", "shortTermInvestments": "26332000", "currentNetReceivables": "73476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88777000", "currentAccountsPayable": "6448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88897000", "totalShareholderEquity": "93724000", "capitalLeaseObligations": "2709000", "otherCurrentLiabilities": "17668000", "totalCurrentLiabilities": "73521000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "40518000", "cashAndShortTermInvestments": "16133000", "commonStockSharesOutstanding": "24853000", "intangibleAssetsExcludingGoodwill": "36562000", "cashAndCashEquivalentsAtCarryingValue": "16133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17887000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-9167000", "capitalExpenditures": "3420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-861000", "cashflowFromInvestment": "-3086000", "stockBasedCompensation": "2478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9067000", "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": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 68949000, "cost_of_revenue": 22709000, "gross_profit": 46240000, "ebit": -160125000, "ebitda": -147489000, "pretax_income": -166014000, "tax_provision": -336000, "net_income": -165678000, "net_income_to_common": -165678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29268000, "total_current_assets": 100078000, "total_assets": 221494000, "short_term_debt": 46180000, "long_term_debt": 38266000, "total_debt": 84446000, "total_liabilities": 110608000, "total_equity": 110886000, "shares_outstanding": 25442000, "goodwill_and_intangibles": 80184000 }, "cash_flow": { "operating_cash_flow": -27009000, "capital_expenditure": 7937000, "free_cash_flow": -19072000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140683, "ticker_id": 7540, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-160125000", "ebitda": "-147489000", "netIncome": "-165678000", "grossProfit": "46240000", "depreciation": "None", "totalRevenue": "68949000", "costOfRevenue": "22709000", "interestIncome": "None", "incomeBeforeTax": "-166014000", "interestExpense": "5889000", "operatingIncome": "-34836902", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-336000", "reportedCurrency": "CAD", "netInterestIncome": "-9114000", "nonInterestIncome": "None", "operatingExpenses": "79815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12973000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12636000", "sellingGeneralAndAdministrative": "28909000", "netIncomeFromContinuingOperations": "-165678000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "391243000", "currentDebt": "None", "investments": "None", "totalAssets": "221494000", "longTermDebt": "38266000", "shortTermDebt": "46180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "41829000", "reportedCurrency": "CAD", "retainedEarnings": "-313941000", "totalLiabilities": "110608000", "otherCurrentAssets": "4077000", "totalCurrentAssets": "100078000", "currentLongTermDebt": "46180000", "longTermInvestments": "37509000", "shortTermInvestments": "None", "currentNetReceivables": "66733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121416000", "currentAccountsPayable": "5686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "87726000", "totalShareholderEquity": "110886000", "capitalLeaseObligations": "3280000", "otherCurrentLiabilities": "15296000", "totalCurrentLiabilities": "67162000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43446000", "cashAndShortTermInvestments": "29268000", "commonStockSharesOutstanding": "25442000", "intangibleAssetsExcludingGoodwill": "41829000", "cashAndCashEquivalentsAtCarryingValue": "29268000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165678000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-27009000", "capitalExpenditures": "7937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3079000", "cashflowFromInvestment": "-9149000", "stockBasedCompensation": "8712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68949000, "cost_of_revenue": 22709000, "gross_profit": 46240000, "research_and_development": 12973000, "selling_general_admin": 28909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -160125000, "depreciation_amortisation": 12636000, "ebitda": -147489000, "interest_expense": 5889000, "interest_income": null, "other_non_operating": null, "pretax_income": -166014000, "tax_provision": -336000, "effective_tax_rate": null, "net_income": -165678000, "net_income_continuing_ops": -165678000, "net_income_to_common": -165678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29268000, "short_term_investments": null, "net_receivables": 66733000, "inventory": null, "other_current_assets": null, "total_current_assets": 100078000, "net_ppe": null, "goodwill": 38355000, "intangible_assets": 41829000, "goodwill_and_intangibles": 80184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 121416000, "total_assets": 221494000, "short_term_debt": 46180000, "accounts_payable": 5686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67162000, "long_term_debt": 38266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43446000, "total_liabilities": 110608000, "total_debt": 84446000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -313941000, "total_equity": 110886000, "shares_outstanding": 25442000, "operating_cash_flow": -27009000, "stock_based_compensation": 8712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3079000, "free_cash_flow": -19072000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-160125000", "ebitda": "-147489000", "netIncome": "-165678000", "grossProfit": "46240000", "depreciation": "None", "totalRevenue": "68949000", "costOfRevenue": "22709000", "interestIncome": "None", "incomeBeforeTax": "-166014000", "interestExpense": "5889000", "operatingIncome": "-34836902", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-336000", "reportedCurrency": "CAD", "netInterestIncome": "-9114000", "nonInterestIncome": "None", "operatingExpenses": "79815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12973000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12636000", "sellingGeneralAndAdministrative": "28909000", "netIncomeFromContinuingOperations": "-165678000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "391243000", "currentDebt": "None", "investments": "None", "totalAssets": "221494000", "longTermDebt": "38266000", "shortTermDebt": "46180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "41829000", "reportedCurrency": "CAD", "retainedEarnings": "-313941000", "totalLiabilities": "110608000", "otherCurrentAssets": "4077000", "totalCurrentAssets": "100078000", "currentLongTermDebt": "46180000", "longTermInvestments": "37509000", "shortTermInvestments": "None", "currentNetReceivables": "66733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121416000", "currentAccountsPayable": "5686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "87726000", "totalShareholderEquity": "110886000", "capitalLeaseObligations": "3280000", "otherCurrentLiabilities": "15296000", "totalCurrentLiabilities": "67162000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43446000", "cashAndShortTermInvestments": "29268000", "commonStockSharesOutstanding": "25442000", "intangibleAssetsExcludingGoodwill": "41829000", "cashAndCashEquivalentsAtCarryingValue": "29268000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165678000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-27009000", "capitalExpenditures": "7937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3079000", "cashflowFromInvestment": "-9149000", "stockBasedCompensation": "8712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12636000", "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": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 57519000, "cost_of_revenue": 11480000, "gross_profit": 46039000, "ebit": -28080000, "ebitda": -15344000, "pretax_income": -33441000, "tax_provision": -232000, "net_income": -33209000, "net_income_to_common": -33209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67762000, "total_current_assets": 135342000, "total_assets": 393867000, "short_term_debt": 44983000, "long_term_debt": 39794000, "total_debt": 84777000, "total_liabilities": 124090000, "total_equity": 269777000, "shares_outstanding": 21002000, "goodwill_and_intangibles": 122416000 }, "cash_flow": { "operating_cash_flow": -31090000, "capital_expenditure": 7967000, "free_cash_flow": -23123000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140688, "ticker_id": 7540, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28080000", "ebitda": "-15344000", "netIncome": "-33209000", "grossProfit": "46039000", "depreciation": "None", "totalRevenue": "57519000", "costOfRevenue": "11480000", "interestIncome": "None", "incomeBeforeTax": "-33441000", "interestExpense": "5361000", "operatingIncome": "-35532000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-232000", "reportedCurrency": "CAD", "netInterestIncome": "-9202000", "nonInterestIncome": "None", "operatingExpenses": "81571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10667000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12736000", "sellingGeneralAndAdministrative": "29325000", "netIncomeFromContinuingOperations": "-33209000" }, "balance": { "goodwill": "70112000", "inventory": "None", "commonStock": "392628000", "currentDebt": "None", "investments": "None", "totalAssets": "393867000", "longTermDebt": "39794000", "shortTermDebt": "44983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "52304000", "reportedCurrency": "CAD", "retainedEarnings": "-148263000", "totalLiabilities": "124090000", "otherCurrentAssets": "3295000", "totalCurrentAssets": "135342000", "currentLongTermDebt": "44983000", "longTermInvestments": "123627000", "shortTermInvestments": "None", "currentNetReceivables": "64285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258525000", "currentAccountsPayable": "4960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88725000", "totalShareholderEquity": "269777000", "capitalLeaseObligations": "3948000", "otherCurrentLiabilities": "15823000", "totalCurrentLiabilities": "65766000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "58324000", "cashAndShortTermInvestments": "67762000", "commonStockSharesOutstanding": "21002000", "intangibleAssetsExcludingGoodwill": "52304000", "cashAndCashEquivalentsAtCarryingValue": "67762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33209000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-31090000", "capitalExpenditures": "7967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125864000", "cashflowFromInvestment": "-39594000", "stockBasedCompensation": "11683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57519000, "cost_of_revenue": 11480000, "gross_profit": 46039000, "research_and_development": 10667000, "selling_general_admin": 29325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28080000, "depreciation_amortisation": 12736000, "ebitda": -15344000, "interest_expense": 5361000, "interest_income": null, "other_non_operating": null, "pretax_income": -33441000, "tax_provision": -232000, "effective_tax_rate": null, "net_income": -33209000, "net_income_continuing_ops": -33209000, "net_income_to_common": -33209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67762000, "short_term_investments": null, "net_receivables": 64285000, "inventory": null, "other_current_assets": null, "total_current_assets": 135342000, "net_ppe": null, "goodwill": 70112000, "intangible_assets": 52304000, "goodwill_and_intangibles": 122416000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 258525000, "total_assets": 393867000, "short_term_debt": 44983000, "accounts_payable": 4960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65766000, "long_term_debt": 39794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 58324000, "total_liabilities": 124090000, "total_debt": 84777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -148263000, "total_equity": 269777000, "shares_outstanding": 21002000, "operating_cash_flow": -31090000, "stock_based_compensation": 11683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7967000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39594000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125864000, "free_cash_flow": -23123000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28080000", "ebitda": "-15344000", "netIncome": "-33209000", "grossProfit": "46039000", "depreciation": "None", "totalRevenue": "57519000", "costOfRevenue": "11480000", "interestIncome": "None", "incomeBeforeTax": "-33441000", "interestExpense": "5361000", "operatingIncome": "-35532000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-232000", "reportedCurrency": "CAD", "netInterestIncome": "-9202000", "nonInterestIncome": "None", "operatingExpenses": "81571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10667000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12736000", "sellingGeneralAndAdministrative": "29325000", "netIncomeFromContinuingOperations": "-33209000" }, "balance": { "goodwill": "70112000", "inventory": "None", "commonStock": "392628000", "currentDebt": "None", "investments": "None", "totalAssets": "393867000", "longTermDebt": "39794000", "shortTermDebt": "44983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "52304000", "reportedCurrency": "CAD", "retainedEarnings": "-148263000", "totalLiabilities": "124090000", "otherCurrentAssets": "3295000", "totalCurrentAssets": "135342000", "currentLongTermDebt": "44983000", "longTermInvestments": "123627000", "shortTermInvestments": "None", "currentNetReceivables": "64285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258525000", "currentAccountsPayable": "4960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88725000", "totalShareholderEquity": "269777000", "capitalLeaseObligations": "3948000", "otherCurrentLiabilities": "15823000", "totalCurrentLiabilities": "65766000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "58324000", "cashAndShortTermInvestments": "67762000", "commonStockSharesOutstanding": "21002000", "intangibleAssetsExcludingGoodwill": "52304000", "cashAndCashEquivalentsAtCarryingValue": "67762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33209000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-31090000", "capitalExpenditures": "7967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125864000", "cashflowFromInvestment": "-39594000", "stockBasedCompensation": "11683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12736000", "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": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 36247252, "cost_of_revenue": 6929356, "gross_profit": 29317896, "ebit": 1936421, "ebitda": 8540816, "pretax_income": -10553375, "tax_provision": null, "net_income": -10553375, "net_income_to_common": -10553375, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9512558, "total_current_assets": null, "total_assets": 82000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 77890109, "total_equity": 4109890, "shares_outstanding": 7554421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32751177, "capital_expenditure": 18053, "free_cash_flow": 32769230, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140693, "ticker_id": 7540, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1936421", "ebitda": "8540816", "netIncome": "-10553375", "grossProfit": "29317896", "depreciation": "None", "totalRevenue": "36247252", "costOfRevenue": "6929356", "interestIncome": "None", "incomeBeforeTax": "-10553375", "interestExpense": "None", "operatingIncome": "1936420", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6929356", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6604395", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "83775510", "currentDebt": "None", "investments": "None", "totalAssets": "82000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-90309262", "totalLiabilities": "77890109", "otherCurrentAssets": "-9512558", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70770015", "totalShareholderEquity": "4109890", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6156200", "totalCurrentLiabilities": "6156200", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "9512558", "commonStockSharesOutstanding": "7554421", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9512558", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10553375", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "32751177", "capitalExpenditures": "18053", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29265306", "cashflowFromInvestment": "-2149921", "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": "6604395", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36247252, "cost_of_revenue": 6929356, "gross_profit": 29317896, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1936421, "depreciation_amortisation": 6604395, "ebitda": 8540816, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -10553375, "tax_provision": null, "effective_tax_rate": null, "net_income": -10553375, "net_income_continuing_ops": null, "net_income_to_common": -10553375, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9512558, "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": 82000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6156200, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 77890109, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90309262, "total_equity": 4109890, "shares_outstanding": 7554421, "operating_cash_flow": 32751177, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18053, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2149921, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29265306, "free_cash_flow": 32769230, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1936421", "ebitda": "8540816", "netIncome": "-10553375", "grossProfit": "29317896", "depreciation": "None", "totalRevenue": "36247252", "costOfRevenue": "6929356", "interestIncome": "None", "incomeBeforeTax": "-10553375", "interestExpense": "None", "operatingIncome": "1936420", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6929356", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6604395", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "83775510", "currentDebt": "None", "investments": "None", "totalAssets": "82000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-90309262", "totalLiabilities": "77890109", "otherCurrentAssets": "-9512558", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70770015", "totalShareholderEquity": "4109890", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6156200", "totalCurrentLiabilities": "6156200", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "9512558", "commonStockSharesOutstanding": "7554421", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9512558", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10553375", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "32751177", "capitalExpenditures": "18053", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29265306", "cashflowFromInvestment": "-2149921", "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": "6604395", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 46345864, "cost_of_revenue": 6689030, "gross_profit": 39656834, "ebit": -1101215, "ebitda": 5105841, "pretax_income": -8347792, "tax_provision": null, "net_income": -8347792, "net_income_to_common": -8347792, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8033159, "total_current_assets": null, "total_assets": 116520532, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 115169462, "total_equity": 1351069, "shares_outstanding": 6566416, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5395797, "capital_expenditure": 498939, "free_cash_flow": 5894736, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140698, "ticker_id": 7540, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1101215", "ebitda": "5105841", "netIncome": "-8347792", "grossProfit": "39656834", "depreciation": "None", "totalRevenue": "46345864", "costOfRevenue": "6689030", "interestIncome": "None", "incomeBeforeTax": "-8347792", "interestExpense": "None", "operatingIncome": "-1101214", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6689030", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6207056", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "72874493", "currentDebt": "None", "investments": "None", "totalAssets": "116520532", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-78356660", "totalLiabilities": "115169462", "otherCurrentAssets": "-8033159", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105113553", "totalShareholderEquity": "1351069", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8678619", "totalCurrentLiabilities": "8678619", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "8033159", "commonStockSharesOutstanding": "6566416", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8033159", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8347792", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "5395797", "capitalExpenditures": "498939", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11006747", "cashflowFromInvestment": "-24131096", "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": "6207056", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46345864, "cost_of_revenue": 6689030, "gross_profit": 39656834, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1101215, "depreciation_amortisation": 6207056, "ebitda": 5105841, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -8347792, "tax_provision": null, "effective_tax_rate": null, "net_income": -8347792, "net_income_continuing_ops": null, "net_income_to_common": -8347792, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8033159, "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": 116520532, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8678619, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 115169462, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78356660, "total_equity": 1351069, "shares_outstanding": 6566416, "operating_cash_flow": 5395797, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 498939, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24131096, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11006747, "free_cash_flow": 5894736, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1101215", "ebitda": "5105841", "netIncome": "-8347792", "grossProfit": "39656834", "depreciation": "None", "totalRevenue": "46345864", "costOfRevenue": "6689030", "interestIncome": "None", "incomeBeforeTax": "-8347792", "interestExpense": "None", "operatingIncome": "-1101214", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6689030", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6207056", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "72874493", "currentDebt": "None", "investments": "None", "totalAssets": "116520532", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-78356660", "totalLiabilities": "115169462", "otherCurrentAssets": "-8033159", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105113553", "totalShareholderEquity": "1351069", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8678619", "totalCurrentLiabilities": "8678619", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "8033159", "commonStockSharesOutstanding": "6566416", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8033159", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8347792", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "5395797", "capitalExpenditures": "498939", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11006747", "cashflowFromInvestment": "-24131096", "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": "6207056", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 41404305, "cost_of_revenue": 5448821, "gross_profit": 35955483, "ebit": -399765, "ebitda": 4633914, "pretax_income": -16123883, "tax_provision": null, "net_income": -16123883, "net_income_to_common": -16123883, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14964855, "total_current_assets": null, "total_assets": 96817982, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 103183482, "total_equity": -6365500, "shares_outstanding": 5543515, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5289939, "capital_expenditure": 2495973, "free_cash_flow": 7785912, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140703, "ticker_id": 7540, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-399765", "ebitda": "4633914", "netIncome": "-16123883", "grossProfit": "35955483", "depreciation": "None", "totalRevenue": "41404305", "costOfRevenue": "5448821", "interestIncome": "None", "incomeBeforeTax": "-16123883", "interestExpense": "None", "operatingIncome": "-399765", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5448821", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5033679", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "54945819", "currentDebt": "None", "investments": "None", "totalAssets": "96817982", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-66469468", "totalLiabilities": "103183482", "otherCurrentAssets": "-14964855", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94782545", "totalShareholderEquity": "-6365500", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6921950", "totalCurrentLiabilities": "6921950", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "14964855", "commonStockSharesOutstanding": "5543515", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14964855", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16123883", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "5289939", "capitalExpenditures": "2495973", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14742275", "cashflowFromInvestment": "-34764240", "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": "5033679", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41404305, "cost_of_revenue": 5448821, "gross_profit": 35955483, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -399765, "depreciation_amortisation": 5033679, "ebitda": 4633914, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -16123883, "tax_provision": null, "effective_tax_rate": null, "net_income": -16123883, "net_income_continuing_ops": null, "net_income_to_common": -16123883, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14964855, "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": 96817982, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6921950, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 103183482, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66469468, "total_equity": -6365500, "shares_outstanding": 5543515, "operating_cash_flow": 5289939, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2495973, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34764240, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14742275, "free_cash_flow": 7785912, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-399765", "ebitda": "4633914", "netIncome": "-16123883", "grossProfit": "35955483", "depreciation": "None", "totalRevenue": "41404305", "costOfRevenue": "5448821", "interestIncome": "None", "incomeBeforeTax": "-16123883", "interestExpense": "None", "operatingIncome": "-399765", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5448821", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5033679", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "54945819", "currentDebt": "None", "investments": "None", "totalAssets": "96817982", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-66469468", "totalLiabilities": "103183482", "otherCurrentAssets": "-14964855", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94782545", "totalShareholderEquity": "-6365500", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6921950", "totalCurrentLiabilities": "6921950", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "14964855", "commonStockSharesOutstanding": "5543515", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14964855", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16123883", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "5289939", "capitalExpenditures": "2495973", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14742275", "cashflowFromInvestment": "-34764240", "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": "5033679", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 16598784, "cost_of_revenue": 4642965, "gross_profit": 11955818, "ebit": -3671463, "ebitda": -1640229, "pretax_income": -5926275, "tax_provision": -99255, "net_income": -5827019, "net_income_to_common": -5827019, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_assets": 167024522, "short_term_debt": 51448000, "long_term_debt": 31477000, "total_debt": 82925000, "total_liabilities": 100109040, "total_equity": 66915480, "shares_outstanding": 17144804, "goodwill_and_intangibles": 63224000 }, "cash_flow": { "operating_cash_flow": 3384723, "capital_expenditure": 65166, "free_cash_flow": 3449889, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140666, "ticker_id": 7540, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3671463", "ebitda": "-1640229", "netIncome": "-5827019", "grossProfit": "11955818", "depreciation": "None", "totalRevenue": "16598784", "costOfRevenue": "4642965", "interestIncome": "None", "incomeBeforeTax": "-5926275", "interestExpense": "2254811", "operatingIncome": "-3599276", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-99255", "reportedCurrency": "CAD", "netInterestIncome": "-2249000", "nonInterestIncome": "None", "operatingExpenses": "15555096", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2972000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4642965", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2031234", "sellingGeneralAndAdministrative": "3827000", "netIncomeFromContinuingOperations": "-5812000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389674425", "currentDebt": "None", "investments": "None", "totalAssets": "167024522", "longTermDebt": "31477000", "shortTermDebt": "51448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "24869000", "reportedCurrency": "CAD", "retainedEarnings": "-360784959", "totalLiabilities": "100109040", "otherCurrentAssets": "None", "totalCurrentAssets": "24420945", "currentLongTermDebt": "51448000", "longTermInvestments": "5147000", "shortTermInvestments": "4659000", "currentNetReceivables": "617590", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "142603576", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83995506", "totalShareholderEquity": "66915480", "capitalLeaseObligations": "854000", "otherCurrentLiabilities": "15938000", "totalCurrentLiabilities": "67386000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100109040", "cashAndShortTermInvestments": "23803354", "commonStockSharesOutstanding": "17144804", "intangibleAssetsExcludingGoodwill": "24869000", "cashAndCashEquivalentsAtCarryingValue": "23803354", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5827019", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "3384723", "capitalExpenditures": "65166", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-412061", "cashflowFromInvestment": "3080941", "stockBasedCompensation": "229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70180", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2031234", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16598784, "cost_of_revenue": 4642965, "gross_profit": 11955818, "research_and_development": 2972000, "selling_general_admin": 3827000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3671463, "depreciation_amortisation": 2031234, "ebitda": -1640229, "interest_expense": 2254811, "interest_income": null, "other_non_operating": null, "pretax_income": -5926275, "tax_provision": -99255, "effective_tax_rate": null, "net_income": -5827019, "net_income_continuing_ops": -5812000, "net_income_to_common": -5827019, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23803354, "short_term_investments": 4659000, "net_receivables": 617590, "inventory": null, "other_current_assets": null, "total_current_assets": 24420945, "net_ppe": null, "goodwill": 38355000, "intangible_assets": 24869000, "goodwill_and_intangibles": 63224000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 142603576, "total_assets": 167024522, "short_term_debt": 51448000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67386000, "long_term_debt": 31477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100109040, "total_liabilities": 100109040, "total_debt": 82925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -360784959, "total_equity": 66915480, "shares_outstanding": 17144804, "operating_cash_flow": 3384723, "stock_based_compensation": 229000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65166, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3080941, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -412061, "free_cash_flow": 3449889, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3671463", "ebitda": "-1640229", "netIncome": "-5827019", "grossProfit": "11955818", "depreciation": "None", "totalRevenue": "16598784", "costOfRevenue": "4642965", "interestIncome": "None", "incomeBeforeTax": "-5926275", "interestExpense": "2254811", "operatingIncome": "-3599276", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-99255", "reportedCurrency": "CAD", "netInterestIncome": "-2249000", "nonInterestIncome": "None", "operatingExpenses": "15555096", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2972000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4642965", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2031234", "sellingGeneralAndAdministrative": "3827000", "netIncomeFromContinuingOperations": "-5812000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389674425", "currentDebt": "None", "investments": "None", "totalAssets": "167024522", "longTermDebt": "31477000", "shortTermDebt": "51448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "24869000", "reportedCurrency": "CAD", "retainedEarnings": "-360784959", "totalLiabilities": "100109040", "otherCurrentAssets": "None", "totalCurrentAssets": "24420945", "currentLongTermDebt": "51448000", "longTermInvestments": "5147000", "shortTermInvestments": "4659000", "currentNetReceivables": "617590", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "142603576", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83995506", "totalShareholderEquity": "66915480", "capitalLeaseObligations": "854000", "otherCurrentLiabilities": "15938000", "totalCurrentLiabilities": "67386000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100109040", "cashAndShortTermInvestments": "23803354", "commonStockSharesOutstanding": "17144804", "intangibleAssetsExcludingGoodwill": "24869000", "cashAndCashEquivalentsAtCarryingValue": "23803354", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5827019", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "3384723", "capitalExpenditures": "65166", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-412061", "cashflowFromInvestment": "3080941", "stockBasedCompensation": "229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70180", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2031234", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 23862712, "cost_of_revenue": 7174867, "gross_profit": 16687845, "ebit": -5753340, "ebitda": -2945963, "pretax_income": -7903468.8, "tax_provision": -134468, "net_income": -7769000, "net_income_to_common": -7769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24289445, "total_current_assets": 139820047, "total_assets": 238248420, "short_term_debt": 70956958, "long_term_debt": 31886000, "total_debt": 102842958, "total_liabilities": 139014606, "total_equity": 99233813, "shares_outstanding": 17296821, "goodwill_and_intangibles": 88297937 }, "cash_flow": { "operating_cash_flow": 5205754, "capital_expenditure": 9991, "free_cash_flow": 5215745, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140667, "ticker_id": 7540, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5753340", "ebitda": "-2945963", "netIncome": "-7769000", "grossProfit": "16687845", "depreciation": "None", "totalRevenue": "23862712", "costOfRevenue": "7174867", "interestIncome": "None", "incomeBeforeTax": "-7903468.80", "interestExpense": "2150127", "operatingIncome": "-120747", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-134468", "reportedCurrency": "CAD", "netInterestIncome": "-2307000", "nonInterestIncome": "None", "operatingExpenses": "16808592", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4053272", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7174867", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2807377", "sellingGeneralAndAdministrative": "4547238", "netIncomeFromContinuingOperations": "-5662000" }, "balance": { "goodwill": "52628046", "inventory": "None", "commonStock": "533388094", "currentDebt": "None", "investments": "None", "totalAssets": "238248420", "longTermDebt": "31886000", "shortTermDebt": "70956958", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35669891", "reportedCurrency": "CAD", "retainedEarnings": "-485793021", "totalLiabilities": "139014606", "otherCurrentAssets": "6739902", "totalCurrentAssets": "139820047", "currentLongTermDebt": "51713000", "longTermInvestments": "7129000", "shortTermInvestments": "20020748", "currentNetReceivables": "88769950", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98428373", "currentAccountsPayable": "4599379", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116108268", "totalShareholderEquity": "99233813", "capitalLeaseObligations": "1020000", "otherCurrentLiabilities": "17987252", "totalCurrentLiabilities": "93543590", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45471016", "cashAndShortTermInvestments": "24289445", "commonStockSharesOutstanding": "17296821", "intangibleAssetsExcludingGoodwill": "35669891", "cashAndCashEquivalentsAtCarryingValue": "24289445", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5657385", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "5205754", "capitalExpenditures": "9991", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-487601", "cashflowFromInvestment": "-1915437", "stockBasedCompensation": "219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49959", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2044332", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23862712, "cost_of_revenue": 7174867, "gross_profit": 16687845, "research_and_development": 4053272, "selling_general_admin": 4547238, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5753340, "depreciation_amortisation": 2807377, "ebitda": -2945963, "interest_expense": 2150127, "interest_income": null, "other_non_operating": null, "pretax_income": -7903468.8, "tax_provision": -134468, "effective_tax_rate": null, "net_income": -7769000, "net_income_continuing_ops": -5662000, "net_income_to_common": -7769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24289445, "short_term_investments": 20020748, "net_receivables": 88769950, "inventory": null, "other_current_assets": null, "total_current_assets": 139820047, "net_ppe": null, "goodwill": 52628046, "intangible_assets": 35669891, "goodwill_and_intangibles": 88297937, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 98428373, "total_assets": 238248420, "short_term_debt": 70956958, "accounts_payable": 4599379, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93543590, "long_term_debt": 31886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45471016, "total_liabilities": 139014606, "total_debt": 102842958, "preferred_stock": null, "minority_interest": null, "retained_earnings": -485793021, "total_equity": 99233813, "shares_outstanding": 17296821, "operating_cash_flow": 5205754, "stock_based_compensation": 219000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9991, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1915437, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -487601, "free_cash_flow": 5215745, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5753340", "ebitda": "-2945963", "netIncome": "-7769000", "grossProfit": "16687845", "depreciation": "None", "totalRevenue": "23862712", "costOfRevenue": "7174867", "interestIncome": "None", "incomeBeforeTax": "-7903468.80", "interestExpense": "2150127", "operatingIncome": "-120747", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-134468", "reportedCurrency": "CAD", "netInterestIncome": "-2307000", "nonInterestIncome": "None", "operatingExpenses": "16808592", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4053272", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7174867", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2807377", "sellingGeneralAndAdministrative": "4547238", "netIncomeFromContinuingOperations": "-5662000" }, "balance": { "goodwill": "52628046", "inventory": "None", "commonStock": "533388094", "currentDebt": "None", "investments": "None", "totalAssets": "238248420", "longTermDebt": "31886000", "shortTermDebt": "70956958", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35669891", "reportedCurrency": "CAD", "retainedEarnings": "-485793021", "totalLiabilities": "139014606", "otherCurrentAssets": "6739902", "totalCurrentAssets": "139820047", "currentLongTermDebt": "51713000", "longTermInvestments": "7129000", "shortTermInvestments": "20020748", "currentNetReceivables": "88769950", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98428373", "currentAccountsPayable": "4599379", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116108268", "totalShareholderEquity": "99233813", "capitalLeaseObligations": "1020000", "otherCurrentLiabilities": "17987252", "totalCurrentLiabilities": "93543590", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45471016", "cashAndShortTermInvestments": "24289445", "commonStockSharesOutstanding": "17296821", "intangibleAssetsExcludingGoodwill": "35669891", "cashAndCashEquivalentsAtCarryingValue": "24289445", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5657385", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "5205754", "capitalExpenditures": "9991", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-487601", "cashflowFromInvestment": "-1915437", "stockBasedCompensation": "219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49959", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2044332", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 16963000, "cost_of_revenue": 5176000, "gross_profit": 11787000, "ebit": -3025000, "ebitda": -1056000, "pretax_income": -4608000, "tax_provision": -99000, "net_income": -4509000, "net_income_to_common": -4509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14891000, "total_current_assets": 105522000, "total_assets": 178938000, "short_term_debt": 50875000, "long_term_debt": 32529000, "total_debt": 83404000, "total_liabilities": 101480000, "total_equity": 77458000, "shares_outstanding": 23868000, "goodwill_and_intangibles": 65319000 }, "cash_flow": { "operating_cash_flow": -3037000, "capital_expenditure": 583000, "free_cash_flow": -2454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140669, "ticker_id": 7540, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3025000", "ebitda": "-1056000", "netIncome": "-4509000", "grossProfit": "11787000", "depreciation": "None", "totalRevenue": "16963000", "costOfRevenue": "5176000", "interestIncome": "None", "incomeBeforeTax": "-4608000", "interestExpense": "1583000", "operatingIncome": "-578000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-99000", "reportedCurrency": "CAD", "netInterestIncome": "-2300000", "nonInterestIncome": "None", "operatingExpenses": "12365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2706000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1969000", "sellingGeneralAndAdministrative": "3986000", "netIncomeFromContinuingOperations": "-4509000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "388779000", "currentDebt": "None", "investments": "None", "totalAssets": "178938000", "longTermDebt": "32529000", "shortTermDebt": "50875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "26964000", "reportedCurrency": "CAD", "retainedEarnings": "-348381000", "totalLiabilities": "101480000", "otherCurrentAssets": "69275706", "totalCurrentAssets": "105522000", "currentLongTermDebt": "50875000", "longTermInvestments": "7136000", "shortTermInvestments": "20829000", "currentNetReceivables": "526294", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "73416000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84478000", "totalShareholderEquity": "77458000", "capitalLeaseObligations": "1074000", "otherCurrentLiabilities": "16670000", "totalCurrentLiabilities": "67545000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "101623709", "cashAndShortTermInvestments": "14891000", "commonStockSharesOutstanding": "23868000", "intangibleAssetsExcludingGoodwill": "26964000", "cashAndCashEquivalentsAtCarryingValue": "14891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3037000", "capitalExpenditures": "583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1243000", "cashflowFromInvestment": "8565000", "stockBasedCompensation": "577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "718", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16963000, "cost_of_revenue": 5176000, "gross_profit": 11787000, "research_and_development": 2706000, "selling_general_admin": 3986000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3025000, "depreciation_amortisation": 1969000, "ebitda": -1056000, "interest_expense": 1583000, "interest_income": null, "other_non_operating": null, "pretax_income": -4608000, "tax_provision": -99000, "effective_tax_rate": null, "net_income": -4509000, "net_income_continuing_ops": -4509000, "net_income_to_common": -4509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14891000, "short_term_investments": 20829000, "net_receivables": 526294, "inventory": null, "other_current_assets": null, "total_current_assets": 105522000, "net_ppe": null, "goodwill": 38355000, "intangible_assets": 26964000, "goodwill_and_intangibles": 65319000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 73416000, "total_assets": 178938000, "short_term_debt": 50875000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67545000, "long_term_debt": 32529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 101623709, "total_liabilities": 101480000, "total_debt": 83404000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348381000, "total_equity": 77458000, "shares_outstanding": 23868000, "operating_cash_flow": -3037000, "stock_based_compensation": 577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8565000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1243000, "free_cash_flow": -2454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3025000", "ebitda": "-1056000", "netIncome": "-4509000", "grossProfit": "11787000", "depreciation": "None", "totalRevenue": "16963000", "costOfRevenue": "5176000", "interestIncome": "None", "incomeBeforeTax": "-4608000", "interestExpense": "1583000", "operatingIncome": "-578000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-99000", "reportedCurrency": "CAD", "netInterestIncome": "-2300000", "nonInterestIncome": "None", "operatingExpenses": "12365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2706000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1969000", "sellingGeneralAndAdministrative": "3986000", "netIncomeFromContinuingOperations": "-4509000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "388779000", "currentDebt": "None", "investments": "None", "totalAssets": "178938000", "longTermDebt": "32529000", "shortTermDebt": "50875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "26964000", "reportedCurrency": "CAD", "retainedEarnings": "-348381000", "totalLiabilities": "101480000", "otherCurrentAssets": "69275706", "totalCurrentAssets": "105522000", "currentLongTermDebt": "50875000", "longTermInvestments": "7136000", "shortTermInvestments": "20829000", "currentNetReceivables": "526294", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "73416000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84478000", "totalShareholderEquity": "77458000", "capitalLeaseObligations": "1074000", "otherCurrentLiabilities": "16670000", "totalCurrentLiabilities": "67545000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "101623709", "cashAndShortTermInvestments": "14891000", "commonStockSharesOutstanding": "23868000", "intangibleAssetsExcludingGoodwill": "26964000", "cashAndCashEquivalentsAtCarryingValue": "14891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3037000", "capitalExpenditures": "583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1243000", "cashflowFromInvestment": "8565000", "stockBasedCompensation": "577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "718", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1969000", "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": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 16933000, "cost_of_revenue": 4746000, "gross_profit": 12187000, "ebit": 14993000, "ebitda": 17022000, "pretax_income": 13469000, "tax_provision": -40000, "net_income": 13509000, "net_income_to_common": 13509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8122000, "total_current_assets": 105345000, "total_assets": 183012000, "short_term_debt": 48954000, "long_term_debt": 32861000, "total_debt": 81815000, "total_liabilities": 101424000, "total_equity": 81588000, "shares_outstanding": 24221000, "goodwill_and_intangibles": 66651000 }, "cash_flow": { "operating_cash_flow": 934000, "capital_expenditure": 598000, "free_cash_flow": 1532000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140670, "ticker_id": 7540, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14993000", "ebitda": "17022000", "netIncome": "13509000", "grossProfit": "12187000", "depreciation": "None", "totalRevenue": "16933000", "costOfRevenue": "4746000", "interestIncome": "None", "incomeBeforeTax": "13469000", "interestExpense": "1524000", "operatingIncome": "-603000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-40000", "reportedCurrency": "CAD", "netInterestIncome": "-2337000", "nonInterestIncome": "None", "operatingExpenses": "12790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2777000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2029000", "sellingGeneralAndAdministrative": "4100000", "netIncomeFromContinuingOperations": "13509000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "388659000", "currentDebt": "None", "investments": "None", "totalAssets": "183012000", "longTermDebt": "32861000", "shortTermDebt": "48954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "28296000", "reportedCurrency": "CAD", "retainedEarnings": "-343873000", "totalLiabilities": "101424000", "otherCurrentAssets": "66538020", "totalCurrentAssets": "105345000", "currentLongTermDebt": "48954000", "longTermInvestments": "9912000", "shortTermInvestments": "30068000", "currentNetReceivables": "616980", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77667000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83035000", "totalShareholderEquity": "81588000", "capitalLeaseObligations": "1220000", "otherCurrentLiabilities": "17958000", "totalCurrentLiabilities": "66912000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34512000", "cashAndShortTermInvestments": "8122000", "commonStockSharesOutstanding": "24221000", "intangibleAssetsExcludingGoodwill": "28296000", "cashAndCashEquivalentsAtCarryingValue": "8122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "934000", "capitalExpenditures": "598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1030000", "cashflowFromInvestment": "-1598000", "stockBasedCompensation": "507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1058000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16933000, "cost_of_revenue": 4746000, "gross_profit": 12187000, "research_and_development": 2777000, "selling_general_admin": 4100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14993000, "depreciation_amortisation": 2029000, "ebitda": 17022000, "interest_expense": 1524000, "interest_income": null, "other_non_operating": null, "pretax_income": 13469000, "tax_provision": -40000, "effective_tax_rate": null, "net_income": 13509000, "net_income_continuing_ops": 13509000, "net_income_to_common": 13509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8122000, "short_term_investments": 30068000, "net_receivables": 616980, "inventory": null, "other_current_assets": null, "total_current_assets": 105345000, "net_ppe": null, "goodwill": 38355000, "intangible_assets": 28296000, "goodwill_and_intangibles": 66651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77667000, "total_assets": 183012000, "short_term_debt": 48954000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66912000, "long_term_debt": 32861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34512000, "total_liabilities": 101424000, "total_debt": 81815000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -343873000, "total_equity": 81588000, "shares_outstanding": 24221000, "operating_cash_flow": 934000, "stock_based_compensation": 507000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1598000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1030000, "free_cash_flow": 1532000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14993000", "ebitda": "17022000", "netIncome": "13509000", "grossProfit": "12187000", "depreciation": "None", "totalRevenue": "16933000", "costOfRevenue": "4746000", "interestIncome": "None", "incomeBeforeTax": "13469000", "interestExpense": "1524000", "operatingIncome": "-603000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-40000", "reportedCurrency": "CAD", "netInterestIncome": "-2337000", "nonInterestIncome": "None", "operatingExpenses": "12790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2777000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2029000", "sellingGeneralAndAdministrative": "4100000", "netIncomeFromContinuingOperations": "13509000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "388659000", "currentDebt": "None", "investments": "None", "totalAssets": "183012000", "longTermDebt": "32861000", "shortTermDebt": "48954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "28296000", "reportedCurrency": "CAD", "retainedEarnings": "-343873000", "totalLiabilities": "101424000", "otherCurrentAssets": "66538020", "totalCurrentAssets": "105345000", "currentLongTermDebt": "48954000", "longTermInvestments": "9912000", "shortTermInvestments": "30068000", "currentNetReceivables": "616980", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77667000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83035000", "totalShareholderEquity": "81588000", "capitalLeaseObligations": "1220000", "otherCurrentLiabilities": "17958000", "totalCurrentLiabilities": "66912000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34512000", "cashAndShortTermInvestments": "8122000", "commonStockSharesOutstanding": "24221000", "intangibleAssetsExcludingGoodwill": "28296000", "cashAndCashEquivalentsAtCarryingValue": "8122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "934000", "capitalExpenditures": "598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1030000", "cashflowFromInvestment": "-1598000", "stockBasedCompensation": "507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1058000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2029000", "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": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 17330000, "cost_of_revenue": 5718000, "gross_profit": 11612000, "ebit": -10370000, "ebitda": -8416000, "pretax_income": -11970000, "tax_provision": -99000, "net_income": -11871000, "net_income_to_common": -11871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9820000, "total_current_assets": 91501000, "total_assets": 170241000, "short_term_debt": 48241000, "long_term_debt": 33546000, "total_debt": 81787000, "total_liabilities": 101182000, "total_equity": 69059000, "shares_outstanding": 24383000, "goodwill_and_intangibles": 67994000 }, "cash_flow": { "operating_cash_flow": 560000, "capital_expenditure": 458000, "free_cash_flow": 1018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140671, "ticker_id": 7540, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10370000", "ebitda": "-8416000", "netIncome": "-11871000", "grossProfit": "11612000", "depreciation": "None", "totalRevenue": "17330000", "costOfRevenue": "5718000", "interestIncome": "None", "incomeBeforeTax": "-11970000", "interestExpense": "1600000", "operatingIncome": "-1379000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-99000", "reportedCurrency": "CAD", "netInterestIncome": "-2513000", "nonInterestIncome": "None", "operatingExpenses": "12991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2782000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1954000", "sellingGeneralAndAdministrative": "4505000", "netIncomeFromContinuingOperations": "-11871000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389717000", "currentDebt": "None", "investments": "None", "totalAssets": "170241000", "longTermDebt": "33546000", "shortTermDebt": "48241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "29639000", "reportedCurrency": "CAD", "retainedEarnings": "-357379000", "totalLiabilities": "101182000", "otherCurrentAssets": "64693344", "totalCurrentAssets": "91501000", "currentLongTermDebt": "48241000", "longTermInvestments": "9473000", "shortTermInvestments": "16322000", "currentNetReceivables": "665656", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78740000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83169000", "totalShareholderEquity": "69059000", "capitalLeaseObligations": "1382000", "otherCurrentLiabilities": "17482000", "totalCurrentLiabilities": "65723000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35459000", "cashAndShortTermInvestments": "9820000", "commonStockSharesOutstanding": "24383000", "intangibleAssetsExcludingGoodwill": "29639000", "cashAndCashEquivalentsAtCarryingValue": "9820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11871000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "560000", "capitalExpenditures": "458000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1246000", "cashflowFromInvestment": "1989000", "stockBasedCompensation": "475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17330000, "cost_of_revenue": 5718000, "gross_profit": 11612000, "research_and_development": 2782000, "selling_general_admin": 4505000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10370000, "depreciation_amortisation": 1954000, "ebitda": -8416000, "interest_expense": 1600000, "interest_income": null, "other_non_operating": null, "pretax_income": -11970000, "tax_provision": -99000, "effective_tax_rate": null, "net_income": -11871000, "net_income_continuing_ops": -11871000, "net_income_to_common": -11871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9820000, "short_term_investments": 16322000, "net_receivables": 665656, "inventory": null, "other_current_assets": null, "total_current_assets": 91501000, "net_ppe": null, "goodwill": 38355000, "intangible_assets": 29639000, "goodwill_and_intangibles": 67994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 78740000, "total_assets": 170241000, "short_term_debt": 48241000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65723000, "long_term_debt": 33546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35459000, "total_liabilities": 101182000, "total_debt": 81787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357379000, "total_equity": 69059000, "shares_outstanding": 24383000, "operating_cash_flow": 560000, "stock_based_compensation": 475000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 458000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1989000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1246000, "free_cash_flow": 1018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10370000", "ebitda": "-8416000", "netIncome": "-11871000", "grossProfit": "11612000", "depreciation": "None", "totalRevenue": "17330000", "costOfRevenue": "5718000", "interestIncome": "None", "incomeBeforeTax": "-11970000", "interestExpense": "1600000", "operatingIncome": "-1379000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-99000", "reportedCurrency": "CAD", "netInterestIncome": "-2513000", "nonInterestIncome": "None", "operatingExpenses": "12991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2782000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1954000", "sellingGeneralAndAdministrative": "4505000", "netIncomeFromContinuingOperations": "-11871000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389717000", "currentDebt": "None", "investments": "None", "totalAssets": "170241000", "longTermDebt": "33546000", "shortTermDebt": "48241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "29639000", "reportedCurrency": "CAD", "retainedEarnings": "-357379000", "totalLiabilities": "101182000", "otherCurrentAssets": "64693344", "totalCurrentAssets": "91501000", "currentLongTermDebt": "48241000", "longTermInvestments": "9473000", "shortTermInvestments": "16322000", "currentNetReceivables": "665656", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78740000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83169000", "totalShareholderEquity": "69059000", "capitalLeaseObligations": "1382000", "otherCurrentLiabilities": "17482000", "totalCurrentLiabilities": "65723000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35459000", "cashAndShortTermInvestments": "9820000", "commonStockSharesOutstanding": "24383000", "intangibleAssetsExcludingGoodwill": "29639000", "cashAndCashEquivalentsAtCarryingValue": "9820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11871000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "560000", "capitalExpenditures": "458000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1246000", "cashflowFromInvestment": "1989000", "stockBasedCompensation": "475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 18043000, "cost_of_revenue": 6662000, "gross_profit": 11381000, "ebit": 12067000, "ebitda": 14060000, "pretax_income": 10309000, "tax_provision": -84000, "net_income": 10393000, "net_income_to_common": 10393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8530000, "total_current_assets": 106785000, "total_assets": 189648000, "short_term_debt": 48792000, "long_term_debt": 35287000, "total_debt": 84079000, "total_liabilities": 108431000, "total_equity": 81217000, "shares_outstanding": 16873333, "goodwill_and_intangibles": 69435000 }, "cash_flow": { "operating_cash_flow": 538000, "capital_expenditure": 798000, "free_cash_flow": 1336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140672, "ticker_id": 7540, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12067000", "ebitda": "14060000", "netIncome": "10393000", "grossProfit": "11381000", "depreciation": "None", "totalRevenue": "18043000", "costOfRevenue": "6662000", "interestIncome": "None", "incomeBeforeTax": "10309000", "interestExpense": "1758000", "operatingIncome": "-124000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-84000", "reportedCurrency": "CAD", "netInterestIncome": "-2532000", "nonInterestIncome": "None", "operatingExpenses": "11505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2698000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1993000", "sellingGeneralAndAdministrative": "3453000", "netIncomeFromContinuingOperations": "10393000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389717000", "currentDebt": "None", "investments": "None", "totalAssets": "189648000", "longTermDebt": "35287000", "shortTermDebt": "48792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "31080000", "reportedCurrency": "CAD", "retainedEarnings": "-345508000", "totalLiabilities": "108431000", "otherCurrentAssets": "4059000", "totalCurrentAssets": "106785000", "currentLongTermDebt": "48792000", "longTermInvestments": "12980000", "shortTermInvestments": "26085000", "currentNetReceivables": "68111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82863000", "currentAccountsPayable": "4515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85620000", "totalShareholderEquity": "81217000", "capitalLeaseObligations": "1541000", "otherCurrentLiabilities": "17666000", "totalCurrentLiabilities": "70973000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37458000", "cashAndShortTermInvestments": "8530000", "commonStockSharesOutstanding": "16873333", "intangibleAssetsExcludingGoodwill": "31080000", "cashAndCashEquivalentsAtCarryingValue": "8530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "538000", "capitalExpenditures": "798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-976000", "cashflowFromInvestment": "-798000", "stockBasedCompensation": "214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18043000, "cost_of_revenue": 6662000, "gross_profit": 11381000, "research_and_development": 2698000, "selling_general_admin": 3453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12067000, "depreciation_amortisation": 1993000, "ebitda": 14060000, "interest_expense": 1758000, "interest_income": null, "other_non_operating": null, "pretax_income": 10309000, "tax_provision": -84000, "effective_tax_rate": null, "net_income": 10393000, "net_income_continuing_ops": 10393000, "net_income_to_common": 10393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8530000, "short_term_investments": 26085000, "net_receivables": 68111000, "inventory": null, "other_current_assets": null, "total_current_assets": 106785000, "net_ppe": null, "goodwill": 38355000, "intangible_assets": 31080000, "goodwill_and_intangibles": 69435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82863000, "total_assets": 189648000, "short_term_debt": 48792000, "accounts_payable": 4515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70973000, "long_term_debt": 35287000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37458000, "total_liabilities": 108431000, "total_debt": 84079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -345508000, "total_equity": 81217000, "shares_outstanding": 16873333, "operating_cash_flow": 538000, "stock_based_compensation": 214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -798000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -976000, "free_cash_flow": 1336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12067000", "ebitda": "14060000", "netIncome": "10393000", "grossProfit": "11381000", "depreciation": "None", "totalRevenue": "18043000", "costOfRevenue": "6662000", "interestIncome": "None", "incomeBeforeTax": "10309000", "interestExpense": "1758000", "operatingIncome": "-124000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-84000", "reportedCurrency": "CAD", "netInterestIncome": "-2532000", "nonInterestIncome": "None", "operatingExpenses": "11505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2698000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1993000", "sellingGeneralAndAdministrative": "3453000", "netIncomeFromContinuingOperations": "10393000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389717000", "currentDebt": "None", "investments": "None", "totalAssets": "189648000", "longTermDebt": "35287000", "shortTermDebt": "48792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "31080000", "reportedCurrency": "CAD", "retainedEarnings": "-345508000", "totalLiabilities": "108431000", "otherCurrentAssets": "4059000", "totalCurrentAssets": "106785000", "currentLongTermDebt": "48792000", "longTermInvestments": "12980000", "shortTermInvestments": "26085000", "currentNetReceivables": "68111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82863000", "currentAccountsPayable": "4515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85620000", "totalShareholderEquity": "81217000", "capitalLeaseObligations": "1541000", "otherCurrentLiabilities": "17666000", "totalCurrentLiabilities": "70973000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37458000", "cashAndShortTermInvestments": "8530000", "commonStockSharesOutstanding": "16873333", "intangibleAssetsExcludingGoodwill": "31080000", "cashAndCashEquivalentsAtCarryingValue": "8530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "538000", "capitalExpenditures": "798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-976000", "cashflowFromInvestment": "-798000", "stockBasedCompensation": "214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 17685000, "cost_of_revenue": 5787000, "gross_profit": 11898000, "ebit": -6296000, "ebitda": -4330000, "pretax_income": -8192000, "tax_provision": -80000, "net_income": -8112000, "net_income_to_common": -8112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9765000, "total_current_assets": 98724000, "total_assets": 183221000, "short_term_debt": 49317000, "long_term_debt": 35324000, "total_debt": 84641000, "total_liabilities": 112625000, "total_equity": 70596000, "shares_outstanding": 24383000, "goodwill_and_intangibles": 71189000 }, "cash_flow": { "operating_cash_flow": 1530000, "capital_expenditure": 898000, "free_cash_flow": 2428000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140674, "ticker_id": 7540, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6296000", "ebitda": "-4330000", "netIncome": "-8112000", "grossProfit": "11898000", "depreciation": "None", "totalRevenue": "17685000", "costOfRevenue": "5787000", "interestIncome": "None", "incomeBeforeTax": "-8192000", "interestExpense": "1896000", "operatingIncome": "-398000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-80000", "reportedCurrency": "CAD", "netInterestIncome": "-2687000", "nonInterestIncome": "None", "operatingExpenses": "12296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2367000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1966000", "sellingGeneralAndAdministrative": "4114000", "netIncomeFromContinuingOperations": "-8112000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389717000", "currentDebt": "None", "investments": "None", "totalAssets": "183221000", "longTermDebt": "35324000", "shortTermDebt": "49317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "32834000", "reportedCurrency": "CAD", "retainedEarnings": "-355901000", "totalLiabilities": "112625000", "otherCurrentAssets": "75651956", "totalCurrentAssets": "98724000", "currentLongTermDebt": "49317000", "longTermInvestments": "12343000", "shortTermInvestments": "12517000", "currentNetReceivables": "790044", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84497000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "86938000", "totalShareholderEquity": "70596000", "capitalLeaseObligations": "2297000", "otherCurrentLiabilities": "24958000", "totalCurrentLiabilities": "74275000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38350000", "cashAndShortTermInvestments": "9765000", "commonStockSharesOutstanding": "24383000", "intangibleAssetsExcludingGoodwill": "32834000", "cashAndCashEquivalentsAtCarryingValue": "9765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1530000", "capitalExpenditures": "898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1460000", "cashflowFromInvestment": "-314000", "stockBasedCompensation": "579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17685000, "cost_of_revenue": 5787000, "gross_profit": 11898000, "research_and_development": 2367000, "selling_general_admin": 4114000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6296000, "depreciation_amortisation": 1966000, "ebitda": -4330000, "interest_expense": 1896000, "interest_income": null, "other_non_operating": null, "pretax_income": -8192000, "tax_provision": -80000, "effective_tax_rate": null, "net_income": -8112000, "net_income_continuing_ops": -8112000, "net_income_to_common": -8112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9765000, "short_term_investments": 12517000, "net_receivables": 790044, "inventory": null, "other_current_assets": null, "total_current_assets": 98724000, "net_ppe": null, "goodwill": 38355000, "intangible_assets": 32834000, "goodwill_and_intangibles": 71189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84497000, "total_assets": 183221000, "short_term_debt": 49317000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74275000, "long_term_debt": 35324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38350000, "total_liabilities": 112625000, "total_debt": 84641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355901000, "total_equity": 70596000, "shares_outstanding": 24383000, "operating_cash_flow": 1530000, "stock_based_compensation": 579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 898000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1460000, "free_cash_flow": 2428000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6296000", "ebitda": "-4330000", "netIncome": "-8112000", "grossProfit": "11898000", "depreciation": "None", "totalRevenue": "17685000", "costOfRevenue": "5787000", "interestIncome": "None", "incomeBeforeTax": "-8192000", "interestExpense": "1896000", "operatingIncome": "-398000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-80000", "reportedCurrency": "CAD", "netInterestIncome": "-2687000", "nonInterestIncome": "None", "operatingExpenses": "12296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2367000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1966000", "sellingGeneralAndAdministrative": "4114000", "netIncomeFromContinuingOperations": "-8112000" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "389717000", "currentDebt": "None", "investments": "None", "totalAssets": "183221000", "longTermDebt": "35324000", "shortTermDebt": "49317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "32834000", "reportedCurrency": "CAD", "retainedEarnings": "-355901000", "totalLiabilities": "112625000", "otherCurrentAssets": "75651956", "totalCurrentAssets": "98724000", "currentLongTermDebt": "49317000", "longTermInvestments": "12343000", "shortTermInvestments": "12517000", "currentNetReceivables": "790044", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84497000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "86938000", "totalShareholderEquity": "70596000", "capitalLeaseObligations": "2297000", "otherCurrentLiabilities": "24958000", "totalCurrentLiabilities": "74275000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38350000", "cashAndShortTermInvestments": "9765000", "commonStockSharesOutstanding": "24383000", "intangibleAssetsExcludingGoodwill": "32834000", "cashAndCashEquivalentsAtCarryingValue": "9765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1530000", "capitalExpenditures": "898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1460000", "cashflowFromInvestment": "-314000", "stockBasedCompensation": "579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 12772636, "cost_of_revenue": 2557450, "gross_profit": 10215186, "ebit": -7012527, "ebitda": -5489749, "pretax_income": -9092100, "tax_provision": -67224, "net_income": -9024875, "net_income_to_common": -9024875, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7323806, "total_current_assets": null, "total_assets": 140006504, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 82516489, "total_equity": 57490014, "shares_outstanding": 17836387, "goodwill_and_intangibles": 28025998 }, "cash_flow": { "operating_cash_flow": 2268823, "capital_expenditure": 0, "free_cash_flow": 2268823, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140675, "ticker_id": 7540, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7012527", "ebitda": "-5489749", "netIncome": "-9024875", "grossProfit": "10215186", "depreciation": "None", "totalRevenue": "12772636", "costOfRevenue": "2557450", "interestIncome": "None", "incomeBeforeTax": "-9092100", "interestExpense": "None", "operatingIncome": "-7012527", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-67224", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2557450", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1522778", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28025998", "inventory": "None", "commonStock": "284766211", "currentDebt": "None", "investments": "None", "totalAssets": "140006504", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-254129422", "totalLiabilities": "82516489", "otherCurrentAssets": "-8161188", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "837382", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64338135", "totalShareholderEquity": "57490014", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17572604", "totalCurrentLiabilities": "17572604", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "7323806", "commonStockSharesOutstanding": "17836387", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7323806", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9024875", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2268823", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1082166", "cashflowFromInvestment": "-2491687", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75992", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1522778", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12772636, "cost_of_revenue": 2557450, "gross_profit": 10215186, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7012527, "depreciation_amortisation": 1522778, "ebitda": -5489749, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -9092100, "tax_provision": -67224, "effective_tax_rate": null, "net_income": -9024875, "net_income_continuing_ops": null, "net_income_to_common": -9024875, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7323806, "short_term_investments": null, "net_receivables": 837382, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": 28025998, "intangible_assets": null, "goodwill_and_intangibles": 28025998, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 140006504, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17572604, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 82516489, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -254129422, "total_equity": 57490014, "shares_outstanding": 17836387, "operating_cash_flow": 2268823, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2491687, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1082166, "free_cash_flow": 2268823, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7012527", "ebitda": "-5489749", "netIncome": "-9024875", "grossProfit": "10215186", "depreciation": "None", "totalRevenue": "12772636", "costOfRevenue": "2557450", "interestIncome": "None", "incomeBeforeTax": "-9092100", "interestExpense": "None", "operatingIncome": "-7012527", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-67224", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2557450", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1522778", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28025998", "inventory": "None", "commonStock": "284766211", "currentDebt": "None", "investments": "None", "totalAssets": "140006504", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-254129422", "totalLiabilities": "82516489", "otherCurrentAssets": "-8161188", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "837382", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64338135", "totalShareholderEquity": "57490014", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17572604", "totalCurrentLiabilities": "17572604", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "7323806", "commonStockSharesOutstanding": "17836387", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7323806", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9024875", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2268823", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1082166", "cashflowFromInvestment": "-2491687", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75992", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1522778", "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": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 13232235, "cost_of_revenue": 2983066, "gross_profit": 10249168, "ebit": -591298, "ebitda": 1162665, "pretax_income": -2727649, "tax_provision": -62747, "net_income": -2664902, "net_income_to_common": -2664902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8710760, "total_current_assets": null, "total_assets": 152410248, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 85487251, "total_equity": 66922997, "shares_outstanding": 18031273, "goodwill_and_intangibles": 28313661 }, "cash_flow": { "operating_cash_flow": 1498545, "capital_expenditure": 0, "free_cash_flow": 1498545, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140676, "ticker_id": 7540, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-591298", "ebitda": "1162665", "netIncome": "-2664902", "grossProfit": "10249168", "depreciation": "None", "totalRevenue": "13232235", "costOfRevenue": "2983066", "interestIncome": "None", "incomeBeforeTax": "-2727649", "interestExpense": "None", "operatingIncome": "-591298", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-62747", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2983066", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1753963", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28313661", "inventory": "None", "commonStock": "287731166", "currentDebt": "None", "investments": "None", "totalAssets": "152410248", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-247620331", "totalLiabilities": "85487251", "otherCurrentAssets": "-9612840", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "902080", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "66583425", "totalShareholderEquity": "66922997", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18206226", "totalCurrentLiabilities": "18206226", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "8710760", "commonStockSharesOutstanding": "18031273", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8710760", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2664902", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1498545", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "632637", "cashflowFromInvestment": "-5315778", "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": "1753963", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13232235, "cost_of_revenue": 2983066, "gross_profit": 10249168, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -591298, "depreciation_amortisation": 1753963, "ebitda": 1162665, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2727649, "tax_provision": -62747, "effective_tax_rate": null, "net_income": -2664902, "net_income_continuing_ops": null, "net_income_to_common": -2664902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8710760, "short_term_investments": null, "net_receivables": 902080, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": 28313661, "intangible_assets": null, "goodwill_and_intangibles": 28313661, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 152410248, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18206226, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 85487251, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -247620331, "total_equity": 66922997, "shares_outstanding": 18031273, "operating_cash_flow": 1498545, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5315778, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 632637, "free_cash_flow": 1498545, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-591298", "ebitda": "1162665", "netIncome": "-2664902", "grossProfit": "10249168", "depreciation": "None", "totalRevenue": "13232235", "costOfRevenue": "2983066", "interestIncome": "None", "incomeBeforeTax": "-2727649", "interestExpense": "None", "operatingIncome": "-591298", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-62747", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2983066", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1753963", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28313661", "inventory": "None", "commonStock": "287731166", "currentDebt": "None", "investments": "None", "totalAssets": "152410248", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-247620331", "totalLiabilities": "85487251", "otherCurrentAssets": "-9612840", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "902080", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "66583425", "totalShareholderEquity": "66922997", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18206226", "totalCurrentLiabilities": "18206226", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "8710760", "commonStockSharesOutstanding": "18031273", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8710760", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2664902", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1498545", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "632637", "cashflowFromInvestment": "-5315778", "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": "1753963", "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": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 12998526, "cost_of_revenue": 3181726, "gross_profit": 9816799, "ebit": 10093701, "ebitda": 11893183, "pretax_income": 6361944, "tax_provision": -59605, "net_income": 6421549, "net_income_to_common": 6421549, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16133000, "total_current_assets": 118986000, "total_assets": 207763000, "short_term_debt": 49405000, "long_term_debt": null, "total_debt": 49405000, "total_liabilities": 86042425, "total_equity": 70714758, "shares_outstanding": 18353365, "goodwill_and_intangibles": 74917000 }, "cash_flow": { "operating_cash_flow": 3656306, "capital_expenditure": 155427, "free_cash_flow": 3811733, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140677, "ticker_id": 7540, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10093701", "ebitda": "11893183", "netIncome": "6421549", "grossProfit": "9816799", "depreciation": "None", "totalRevenue": "12998526", "costOfRevenue": "3181726", "interestIncome": "None", "incomeBeforeTax": "6361944", "interestExpense": "None", "operatingIncome": "10093701", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-59605", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3181726", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1799482", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "294108627", "currentDebt": "None", "investments": "None", "totalAssets": "207763000", "longTermDebt": "None", "shortTermDebt": "49405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36562000", "reportedCurrency": "None", "retainedEarnings": "-250364225", "totalLiabilities": "86042425", "otherCurrentAssets": "3045000", "totalCurrentAssets": "118986000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26332000", "currentNetReceivables": "73476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88777000", "currentAccountsPayable": "6448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88897000", "totalShareholderEquity": "70714758", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17668000", "totalCurrentLiabilities": "73521000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "40518000", "cashAndShortTermInvestments": "16133000", "commonStockSharesOutstanding": "18353365", "intangibleAssetsExcludingGoodwill": "36562000", "cashAndCashEquivalentsAtCarryingValue": "16133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6421549", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "3656306", "capitalExpenditures": "155427", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1064599", "cashflowFromInvestment": "-5928106", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-333489", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1799482", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12998526, "cost_of_revenue": 3181726, "gross_profit": 9816799, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10093701, "depreciation_amortisation": 1799482, "ebitda": 11893183, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 6361944, "tax_provision": -59605, "effective_tax_rate": null, "net_income": 6421549, "net_income_continuing_ops": null, "net_income_to_common": 6421549, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16133000, "short_term_investments": 26332000, "net_receivables": 73476000, "inventory": null, "other_current_assets": null, "total_current_assets": 118986000, "net_ppe": null, "goodwill": 38355000, "intangible_assets": 36562000, "goodwill_and_intangibles": 74917000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88777000, "total_assets": 207763000, "short_term_debt": 49405000, "accounts_payable": 6448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73521000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40518000, "total_liabilities": 86042425, "total_debt": 49405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -250364225, "total_equity": 70714758, "shares_outstanding": 18353365, "operating_cash_flow": 3656306, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155427, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5928106, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1064599, "free_cash_flow": 3811733, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10093701", "ebitda": "11893183", "netIncome": "6421549", "grossProfit": "9816799", "depreciation": "None", "totalRevenue": "12998526", "costOfRevenue": "3181726", "interestIncome": "None", "incomeBeforeTax": "6361944", "interestExpense": "None", "operatingIncome": "10093701", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-59605", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3181726", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1799482", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "38355000", "inventory": "None", "commonStock": "294108627", "currentDebt": "None", "investments": "None", "totalAssets": "207763000", "longTermDebt": "None", "shortTermDebt": "49405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36562000", "reportedCurrency": "None", "retainedEarnings": "-250364225", "totalLiabilities": "86042425", "otherCurrentAssets": "3045000", "totalCurrentAssets": "118986000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26332000", "currentNetReceivables": "73476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88777000", "currentAccountsPayable": "6448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88897000", "totalShareholderEquity": "70714758", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17668000", "totalCurrentLiabilities": "73521000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "40518000", "cashAndShortTermInvestments": "16133000", "commonStockSharesOutstanding": "18353365", "intangibleAssetsExcludingGoodwill": "36562000", "cashAndCashEquivalentsAtCarryingValue": "16133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6421549", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "3656306", "capitalExpenditures": "155427", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1064599", "cashflowFromInvestment": "-5928106", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-333489", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1799482", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 11596519, "cost_of_revenue": 2294423, "gross_profit": 9302095, "ebit": -4654359, "ebitda": -3104869, "pretax_income": -7086434, "tax_provision": -90540, "net_income": -6995894, "net_income_to_common": -6995894, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13040011, "total_current_assets": null, "total_assets": 144513360, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 81728446, "total_equity": 62784913, "shares_outstanding": 18247182, "goodwill_and_intangibles": 28233115 }, "cash_flow": { "operating_cash_flow": 2351103, "capital_expenditure": 0, "free_cash_flow": 2351103, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140679, "ticker_id": 7540, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4654359", "ebitda": "-3104869", "netIncome": "-6995894", "grossProfit": "9302095", "depreciation": "None", "totalRevenue": "11596519", "costOfRevenue": "2294423", "interestIncome": "None", "incomeBeforeTax": "-7086434", "interestExpense": "None", "operatingIncome": "-4654360", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-90540", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2294423", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1549490", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28233115", "inventory": "None", "commonStock": "287261552", "currentDebt": "None", "investments": "None", "totalAssets": "144513360", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-250522065", "totalLiabilities": "81728446", "otherCurrentAssets": "-13924067", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "884056", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63600512", "totalShareholderEquity": "62784913", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17246823", "totalCurrentLiabilities": "17246823", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "13040011", "commonStockSharesOutstanding": "18247182", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13040011", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6995894", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2351103", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "508645", "cashflowFromInvestment": "-5361752", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-242176", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1549490", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11596519, "cost_of_revenue": 2294423, "gross_profit": 9302095, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4654359, "depreciation_amortisation": 1549490, "ebitda": -3104869, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -7086434, "tax_provision": -90540, "effective_tax_rate": null, "net_income": -6995894, "net_income_continuing_ops": null, "net_income_to_common": -6995894, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13040011, "short_term_investments": null, "net_receivables": 884056, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": 28233115, "intangible_assets": null, "goodwill_and_intangibles": 28233115, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 144513360, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17246823, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 81728446, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -250522065, "total_equity": 62784913, "shares_outstanding": 18247182, "operating_cash_flow": 2351103, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5361752, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 508645, "free_cash_flow": 2351103, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4654359", "ebitda": "-3104869", "netIncome": "-6995894", "grossProfit": "9302095", "depreciation": "None", "totalRevenue": "11596519", "costOfRevenue": "2294423", "interestIncome": "None", "incomeBeforeTax": "-7086434", "interestExpense": "None", "operatingIncome": "-4654360", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-90540", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2294423", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1549490", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28233115", "inventory": "None", "commonStock": "287261552", "currentDebt": "None", "investments": "None", "totalAssets": "144513360", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-250522065", "totalLiabilities": "81728446", "otherCurrentAssets": "-13924067", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "884056", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63600512", "totalShareholderEquity": "62784913", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17246823", "totalCurrentLiabilities": "17246823", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "13040011", "commonStockSharesOutstanding": "18247182", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13040011", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6995894", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2351103", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "508645", "cashflowFromInvestment": "-5361752", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-242176", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1549490", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "income_statement": { "revenue": 12052294, "cost_of_revenue": 2467642, "gross_profit": 9584652, "ebit": -683486, "ebitda": 979211, "pretax_income": -7572668, "tax_provision": -22632, "net_income": -7550035, "net_income_to_common": -7550035, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15912559, "total_current_assets": null, "total_assets": 152277903, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 80898838, "total_equity": 71379064, "shares_outstanding": 18852707, "goodwill_and_intangibles": 28935012 }, "cash_flow": { "operating_cash_flow": 1646100, "capital_expenditure": 0, "free_cash_flow": 1646100, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140680, "ticker_id": 7540, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:34:04.230485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-683486", "ebitda": "979211", "netIncome": "-7550035", "grossProfit": "9584652", "depreciation": "None", "totalRevenue": "12052294", "costOfRevenue": "2467642", "interestIncome": "None", "incomeBeforeTax": "-7572668", "interestExpense": "None", "operatingIncome": "-683486", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-22632", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2467642", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1662697", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28935012", "inventory": "None", "commonStock": "294888924", "currentDebt": "None", "investments": "None", "totalAssets": "152277903", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-249580415", "totalLiabilities": "80898838", "otherCurrentAssets": "-15912559", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63942189", "totalShareholderEquity": "71379064", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15875593", "totalCurrentLiabilities": "15875593", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "15912559", "commonStockSharesOutstanding": "18852707", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15912559", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7550035", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1646100", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-571080", "cashflowFromInvestment": "-3501170", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264794", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1662697", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12052294, "cost_of_revenue": 2467642, "gross_profit": 9584652, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -683486, "depreciation_amortisation": 1662697, "ebitda": 979211, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -7572668, "tax_provision": -22632, "effective_tax_rate": null, "net_income": -7550035, "net_income_continuing_ops": null, "net_income_to_common": -7550035, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15912559, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": 28935012, "intangible_assets": null, "goodwill_and_intangibles": 28935012, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 152277903, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15875593, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 80898838, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -249580415, "total_equity": 71379064, "shares_outstanding": 18852707, "operating_cash_flow": 1646100, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3501170, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -571080, "free_cash_flow": 1646100, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-683486", "ebitda": "979211", "netIncome": "-7550035", "grossProfit": "9584652", "depreciation": "None", "totalRevenue": "12052294", "costOfRevenue": "2467642", "interestIncome": "None", "incomeBeforeTax": "-7572668", "interestExpense": "None", "operatingIncome": "-683486", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-22632", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2467642", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1662697", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28935012", "inventory": "None", "commonStock": "294888924", "currentDebt": "None", "investments": "None", "totalAssets": "152277903", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-249580415", "totalLiabilities": "80898838", "otherCurrentAssets": "-15912559", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63942189", "totalShareholderEquity": "71379064", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15875593", "totalCurrentLiabilities": "15875593", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "15912559", "commonStockSharesOutstanding": "18852707", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15912559", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7550035", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1646100", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-571080", "cashflowFromInvestment": "-3501170", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264794", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1662697", "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": 8, "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" ] } } }