{ "ticker": { "uuid": "a7653675-a79a-499c-b3a6-a4b16cfde080", "symbol": "BDRX", "name": "Biodexa Pharmaceticals", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/a7653675-a79a-499c-b3a6-a4b16cfde080/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7653675-a79a-499c-b3a6-a4b16cfde080/" }, "ticker_metadata": { "id": 5009, "uuid": "a7653675-a79a-499c-b3a6-a4b16cfde080", "symbol": "BDRX", "name": "Biodexa Pharmaceticals", "asset_type": "equity", "market_cap": 2589000, "stock_exchange_id": 2, "industry": "Biotechnology", "sector": "Healthcare", "description": "Biodexa Pharmaceuticals Plc, a drug delivery technology company, focuses on the bio-delivery and biodistribution of medicines in the United Kingdom, rest of Europe, and internationally. The company is headquartered in Cardiff, the United Kingdom.", "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": "a7653675-a79a-499c-b3a6-a4b16cfde080", "symbol": "BDRX", "name": "Biodexa Pharmaceticals", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/a7653675-a79a-499c-b3a6-a4b16cfde080/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7653675-a79a-499c-b3a6-a4b16cfde080/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.7, "value": 0.59, "quality": 0.59, "momentum": 0.59, "coverage": 0.697, "confidence": 0.623, "delta": null }, "headline_factors": { "price": 3.36, "market_cap": 151747.68, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": -1.0626, "piotroski_f_score": 4, "momentum_12_1": -0.9261, "volatility_252d": 1.0506 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:28.041503+00:00", "batch_id": "" }, "size": { "price_close": 3.36, "market_cap": 151747.68, "market_cap_usd": 151747.68, "enterprise_value": null, "shares_outstanding": 45163, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.0133, "ptbv_ratio": 0.0264, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.0089, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": 0.0133, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -1.0626, "roa": -0.6666, "roic": -4.382, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.4147, "accruals_ratio": 0.3192, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.2983, "revenue_stability_5y": 0.7685, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.394, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5939, "net_debt_to_ebitda": 0.5036, "debt_to_assets": 0.0034, "interest_coverage": -82.6639, "current_ratio": 2.0302, "quick_ratio": 2.0302, "net_debt": -8458107, "local_beta": -0.0021, "volatility_252d": 1.0506, "volatility_60d": 2.5373, "max_drawdown_12m": -0.9434, "risk_adjusted_momentum": -0.8814 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.5449, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2094, "price_return_3m": -0.2583, "price_return_6m": -0.8667, "price_return_9m": -0.8811, "price_return_12m": -0.9416, "price_return_12m_ex1m": -0.9261, "momentum_6m": -0.8667, "momentum_12m": -0.9416, "momentum_12_1": -0.9261, "distance_from_52w_high": -0.9372, "distance_from_52w_low": 0.1089, "relative_strength": -1.0995 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": -7150697, "ebit_ttm": -17100690, "ebitda_ttm": -16795993, "net_income_ttm": -12097106, "eps_diluted_ttm": -267.8543, "operating_cash_flow_ttm": -17890438, "capital_expenditure_ttm": 776060.86, "fcf_ttm": -17114377.14, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206870, "cash_and_equivalents": 8518999, "total_current_assets": 12421128, "total_current_liabilities": 6118226, "net_ppe": null, "total_assets": 18147046, "total_debt": 60892, "total_equity": 11384953, "net_working_capital": -2155205, "book_value_per_share": 252.0858, "retained_earnings": -102624300, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5749876, "tangible_book_per_share": 127.3139 }, "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": 41, "quality_composite": 41, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 39, "vc1_composite": 41, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 30, "quality_value_composite": 0.59, "os_score": 0.7, "value_percentile": 0.59, "quality_percentile": 0.59, "momentum_percentile": 0.59, "factor_coverage": 0.697, "signal_confidence": 0.623, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "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": true } } }, "latest_snapshot_fields": { "id": 456, "ticker_id": 5009, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:28.041503+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.36, "market_cap": 151747.68, "market_cap_usd": 151747.68, "enterprise_value": null, "shares_outstanding": 45163, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.01332879, "ptbv_ratio": 0.02639147, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.00886668, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -1.06255212, "roa": -0.66661571, "roic": -4.38202676, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.4147497, "accruals_ratio": 0.3192438, "sbc_to_revenue": null, "debt_to_equity": 0.59394993, "net_debt_to_ebitda": 0.50357886, "debt_to_assets": 0.00335548, "interest_coverage": -82.66394354, "current_ratio": 2.03018457, "quick_ratio": 2.03018457, "net_debt": -8458107, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.54488139, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.298331, "revenue_stability_5y": 0.768546, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20941176, "price_return_3m": -0.25827815, "price_return_6m": -0.86666667, "price_return_9m": -0.88106195, "price_return_12m": -0.94156522, "price_return_12m_ex1m": -0.92608696, "distance_from_52w_high": -0.93719626, "distance_from_52w_low": 0.10891089, "relative_strength": -1.09950627, "local_beta": -0.0021, "volatility_252d": 1.050646, "volatility_60d": 2.537251, "max_drawdown_12m": -0.94336449, "revenue_ttm": 0, "gross_profit_ttm": -7150697, "ebit_ttm": -17100690, "ebitda_ttm": -16795993, "net_income_ttm": -12097106, "eps_diluted_ttm": -267.8543498, "operating_cash_flow_ttm": -17890438, "capital_expenditure_ttm": 776060.86, "fcf_ttm": -17114377.14, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206870, "cash_and_equivalents": 8518999, "total_current_assets": 12421128, "total_current_liabilities": 6118226, "net_ppe": null, "total_assets": 18147046, "total_debt": 60892, "total_equity": 11384953, "net_working_capital": -2155205, "book_value_per_share": 252.08584461, "retained_earnings": -102624300, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5749876, "tangible_book_per_share": 127.31386312, "universe_ticker_count": null, "sector": "Healthcare", "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": 41, "quality_composite": 41, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 39, "vc1_composite": 41, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 30, "factor_coverage": 0.697, "signal_confidence": 0.623, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "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": 3.36, "os": 0.7, "value": 0.59, "quality": 0.59, "momentum": 0.59, "confidence": 0.623, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -1.0626, "momentum_12_1": -0.9261, "complete_fields": { "id": 456, "ticker_id": 5009, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:28.041503+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.36, "market_cap": 151747.68, "market_cap_usd": 151747.68, "enterprise_value": null, "shares_outstanding": 45163, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.01332879, "ptbv_ratio": 0.02639147, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.00886668, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -1.06255212, "roa": -0.66661571, "roic": -4.38202676, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.4147497, "accruals_ratio": 0.3192438, "sbc_to_revenue": null, "debt_to_equity": 0.59394993, "net_debt_to_ebitda": 0.50357886, "debt_to_assets": 0.00335548, "interest_coverage": -82.66394354, "current_ratio": 2.03018457, "quick_ratio": 2.03018457, "net_debt": -8458107, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.54488139, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.298331, "revenue_stability_5y": 0.768546, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20941176, "price_return_3m": -0.25827815, "price_return_6m": -0.86666667, "price_return_9m": -0.88106195, "price_return_12m": -0.94156522, "price_return_12m_ex1m": -0.92608696, "distance_from_52w_high": -0.93719626, "distance_from_52w_low": 0.10891089, "relative_strength": -1.09950627, "local_beta": -0.0021, "volatility_252d": 1.050646, "volatility_60d": 2.537251, "max_drawdown_12m": -0.94336449, "revenue_ttm": 0, "gross_profit_ttm": -7150697, "ebit_ttm": -17100690, "ebitda_ttm": -16795993, "net_income_ttm": -12097106, "eps_diluted_ttm": -267.8543498, "operating_cash_flow_ttm": -17890438, "capital_expenditure_ttm": 776060.86, "fcf_ttm": -17114377.14, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206870, "cash_and_equivalents": 8518999, "total_current_assets": 12421128, "total_current_liabilities": 6118226, "net_ppe": null, "total_assets": 18147046, "total_debt": 60892, "total_equity": 11384953, "net_working_capital": -2155205, "book_value_per_share": 252.08584461, "retained_earnings": -102624300, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5749876, "tangible_book_per_share": 127.31386312, "universe_ticker_count": null, "sector": "Healthcare", "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": 41, "quality_composite": 41, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 39, "vc1_composite": 41, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 30, "factor_coverage": 0.697, "signal_confidence": 0.623, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 184857, "gross_profit": -184857, "ebit": -8268733, "ebitda": -8083876, "pretax_income": -6346795, "tax_provision": -102698, "net_income": -6244097, "net_income_to_common": -6244097, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8518999, "total_current_assets": 12421128, "total_assets": 18147046, "short_term_debt": 60892, "long_term_debt": null, "total_debt": 60892, "total_liabilities": 6762092, "total_equity": 11384953, "shares_outstanding": 54861, "goodwill_and_intangibles": 5635077 }, "cash_flow": { "operating_cash_flow": -5394140, "capital_expenditure": 1956, "free_cash_flow": -5392184, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27405, "ticker_id": 5009, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8268733", "ebitda": "-8083876", "netIncome": "-6244097", "grossProfit": "-184857", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "184857", "interestIncome": "89000", "incomeBeforeTax": "-6346795", "interestExpense": "68465", "operatingIncome": "-8268734", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-102698", "reportedCurrency": "GBP", "netInterestIncome": "-140000", "nonInterestIncome": "None", "operatingExpenses": "8083876", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3730417", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184857", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184857", "sellingGeneralAndAdministrative": "4836000", "netIncomeFromContinuingOperations": "-6384000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "14074217", "currentDebt": "None", "investments": "None", "totalAssets": "18147046", "longTermDebt": "None", "shortTermDebt": "60892", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5635077", "reportedCurrency": "GBP", "retainedEarnings": "-102624300", "totalLiabilities": "6762092", "otherCurrentAssets": "3680519", "totalCurrentAssets": "12421128", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221609", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5725917", "currentAccountsPayable": "97000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60892", "totalShareholderEquity": "11384953", "capitalLeaseObligations": "61000", "otherCurrentLiabilities": "5487338", "totalCurrentLiabilities": "6118226", "otherNonCurrentLiabilities": "645000", "totalNonCurrentLiabilities": "643866", "cashAndShortTermInvestments": "8518999", "commonStockSharesOutstanding": "54861", "intangibleAssetsExcludingGoodwill": "5635077", "cashAndCashEquivalentsAtCarryingValue": "8518999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6244097", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-5394140", "capitalExpenditures": "1956", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12766948", "cashflowFromInvestment": "-658251", "stockBasedCompensation": "170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184857", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 184857, "gross_profit": -184857, "research_and_development": 3730417, "selling_general_admin": 4836000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8268733, "depreciation_amortisation": 184857, "ebitda": -8083876, "interest_expense": 68465, "interest_income": null, "other_non_operating": null, "pretax_income": -6346795, "tax_provision": -102698, "effective_tax_rate": null, "net_income": -6244097, "net_income_continuing_ops": -6384000, "net_income_to_common": -6244097, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8518999, "short_term_investments": null, "net_receivables": 221609, "inventory": null, "other_current_assets": null, "total_current_assets": 12421128, "net_ppe": null, "goodwill": 0, "intangible_assets": 5635077, "goodwill_and_intangibles": 5635077, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5725917, "total_assets": 18147046, "short_term_debt": 60892, "accounts_payable": 97000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6118226, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 643866, "total_liabilities": 6762092, "total_debt": 60892, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102624300, "total_equity": 11384953, "shares_outstanding": 54861, "operating_cash_flow": -5394140, "stock_based_compensation": 170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1956, "acquisitions": null, "other_investing": null, "investing_cash_flow": -658251, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12766948, "free_cash_flow": -5392184, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8268733", "ebitda": "-8083876", "netIncome": "-6244097", "grossProfit": "-184857", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "184857", "interestIncome": "89000", "incomeBeforeTax": "-6346795", "interestExpense": "68465", "operatingIncome": "-8268734", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-102698", "reportedCurrency": "GBP", "netInterestIncome": "-140000", "nonInterestIncome": "None", "operatingExpenses": "8083876", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3730417", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184857", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184857", "sellingGeneralAndAdministrative": "4836000", "netIncomeFromContinuingOperations": "-6384000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "14074217", "currentDebt": "None", "investments": "None", "totalAssets": "18147046", "longTermDebt": "None", "shortTermDebt": "60892", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5635077", "reportedCurrency": "GBP", "retainedEarnings": "-102624300", "totalLiabilities": "6762092", "otherCurrentAssets": "3680519", "totalCurrentAssets": "12421128", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221609", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5725917", "currentAccountsPayable": "97000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60892", "totalShareholderEquity": "11384953", "capitalLeaseObligations": "61000", "otherCurrentLiabilities": "5487338", "totalCurrentLiabilities": "6118226", "otherNonCurrentLiabilities": "645000", "totalNonCurrentLiabilities": "643866", "cashAndShortTermInvestments": "8518999", "commonStockSharesOutstanding": "54861", "intangibleAssetsExcludingGoodwill": "5635077", "cashAndCashEquivalentsAtCarryingValue": "8518999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6244097", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-5394140", "capitalExpenditures": "1956", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12766948", "cashflowFromInvestment": "-658251", "stockBasedCompensation": "170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184857", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 5437000, "gross_profit": -5437000, "ebit": -9199000, "ebitda": -9082000, "pretax_income": -5979000, "tax_provision": -250000, "net_income": -5729000, "net_income_to_common": -5729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1669000, "total_current_assets": 8810000, "total_assets": 14780000, "short_term_debt": 609000, "long_term_debt": null, "total_debt": 609000, "total_liabilities": 6458000, "total_equity": 8322000, "shares_outstanding": 61952, "goodwill_and_intangibles": 5646000 }, "cash_flow": { "operating_cash_flow": -12261000, "capital_expenditure": 774000, "free_cash_flow": -11487000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27408, "ticker_id": 5009, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9199000", "ebitda": "-9082000", "netIncome": "-5729000", "grossProfit": "-5437000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "5437000", "interestIncome": "167000", "incomeBeforeTax": "-5979000", "interestExpense": "165000", "operatingIncome": "-9199000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-250000", "reportedCurrency": "GBP", "netInterestIncome": "2000", "nonInterestIncome": "None", "operatingExpenses": "3762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5437000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000", "sellingGeneralAndAdministrative": "3793000", "netIncomeFromContinuingOperations": "-5729000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "6686000", "currentDebt": "None", "investments": "None", "totalAssets": "14780000", "longTermDebt": "None", "shortTermDebt": "609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5646000", "reportedCurrency": "GBP", "retainedEarnings": "-150424000", "totalLiabilities": "6458000", "otherCurrentAssets": "6426000", "totalCurrentAssets": "8810000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5970000", "currentAccountsPayable": "707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "727000", "totalShareholderEquity": "8322000", "capitalLeaseObligations": "727000", "otherCurrentLiabilities": "2200000", "totalCurrentLiabilities": "5034000", "otherNonCurrentLiabilities": "1306000", "totalNonCurrentLiabilities": "1424000", "cashAndShortTermInvestments": "1669000", "commonStockSharesOutstanding": "61952", "intangibleAssetsExcludingGoodwill": "5646000", "cashAndCashEquivalentsAtCarryingValue": "1669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5729000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-12261000", "capitalExpenditures": "774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8557000", "cashflowFromInvestment": "-598000", "stockBasedCompensation": "283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 5437000, "gross_profit": -5437000, "research_and_development": 5437000, "selling_general_admin": 3793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9199000, "depreciation_amortisation": 117000, "ebitda": -9082000, "interest_expense": 165000, "interest_income": null, "other_non_operating": null, "pretax_income": -5979000, "tax_provision": -250000, "effective_tax_rate": null, "net_income": -5729000, "net_income_continuing_ops": -5729000, "net_income_to_common": -5729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1669000, "short_term_investments": null, "net_receivables": 715000, "inventory": null, "other_current_assets": null, "total_current_assets": 8810000, "net_ppe": null, "goodwill": 0, "intangible_assets": 5646000, "goodwill_and_intangibles": 5646000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5970000, "total_assets": 14780000, "short_term_debt": 609000, "accounts_payable": 707000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5034000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1424000, "total_liabilities": 6458000, "total_debt": 609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150424000, "total_equity": 8322000, "shares_outstanding": 61952, "operating_cash_flow": -12261000, "stock_based_compensation": 283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -598000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8557000, "free_cash_flow": -11487000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9199000", "ebitda": "-9082000", "netIncome": "-5729000", "grossProfit": "-5437000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "5437000", "interestIncome": "167000", "incomeBeforeTax": "-5979000", "interestExpense": "165000", "operatingIncome": "-9199000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-250000", "reportedCurrency": "GBP", "netInterestIncome": "2000", "nonInterestIncome": "None", "operatingExpenses": "3762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5437000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000", "sellingGeneralAndAdministrative": "3793000", "netIncomeFromContinuingOperations": "-5729000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "6686000", "currentDebt": "None", "investments": "None", "totalAssets": "14780000", "longTermDebt": "None", "shortTermDebt": "609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5646000", "reportedCurrency": "GBP", "retainedEarnings": "-150424000", "totalLiabilities": "6458000", "otherCurrentAssets": "6426000", "totalCurrentAssets": "8810000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5970000", "currentAccountsPayable": "707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "727000", "totalShareholderEquity": "8322000", "capitalLeaseObligations": "727000", "otherCurrentLiabilities": "2200000", "totalCurrentLiabilities": "5034000", "otherNonCurrentLiabilities": "1306000", "totalNonCurrentLiabilities": "1424000", "cashAndShortTermInvestments": "1669000", "commonStockSharesOutstanding": "61952", "intangibleAssetsExcludingGoodwill": "5646000", "cashAndCashEquivalentsAtCarryingValue": "1669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5729000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-12261000", "capitalExpenditures": "774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8557000", "cashflowFromInvestment": "-598000", "stockBasedCompensation": "283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 381000, "cost_of_revenue": 4067000, "gross_profit": -3686000, "ebit": -7444000, "ebitda": -7161000, "pretax_income": -7485000, "tax_provision": -406000, "net_income": -7079000, "net_income_to_common": -7079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5971000, "total_current_assets": 7030000, "total_assets": 10542000, "short_term_debt": 169000, "long_term_debt": null, "total_debt": 169000, "total_liabilities": 5864000, "total_equity": 4678000, "shares_outstanding": 30, "goodwill_and_intangibles": 2941000 }, "cash_flow": { "operating_cash_flow": -6826000, "capital_expenditure": 263000, "free_cash_flow": -6563000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27412, "ticker_id": 5009, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7444000", "ebitda": "-7161000", "netIncome": "-7079000", "grossProfit": "-3686000", "depreciation": "None", "totalRevenue": "381000", "costOfRevenue": "4067000", "interestIncome": "83000", "incomeBeforeTax": "-7485000", "interestExpense": "41000", "operatingIncome": "-8014000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-406000", "reportedCurrency": "GBP", "netInterestIncome": "42000", "nonInterestIncome": "None", "operatingExpenses": "4328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4067000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283000", "sellingGeneralAndAdministrative": "4342000", "netIncomeFromContinuingOperations": "-7079000" }, "balance": { "goodwill": "0", "inventory": "-704000", "commonStock": "1190000", "currentDebt": "None", "investments": "None", "totalAssets": "10542000", "longTermDebt": "None", "shortTermDebt": "169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2941000", "reportedCurrency": "GBP", "retainedEarnings": "-144767000", "totalLiabilities": "5864000", "otherCurrentAssets": "1059000", "totalCurrentAssets": "7030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3512000", "currentAccountsPayable": "314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "464000", "totalShareholderEquity": "4678000", "capitalLeaseObligations": "464000", "otherCurrentLiabilities": "5024000", "totalCurrentLiabilities": "5569000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295000", "cashAndShortTermInvestments": "5971000", "commonStockSharesOutstanding": "30", "intangibleAssetsExcludingGoodwill": "2941000", "cashAndCashEquivalentsAtCarryingValue": "5971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7079000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-6826000", "capitalExpenditures": "263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10226000", "cashflowFromInvestment": "-265000", "stockBasedCompensation": "28000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 381000, "cost_of_revenue": 4067000, "gross_profit": -3686000, "research_and_development": 4067000, "selling_general_admin": 4342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7444000, "depreciation_amortisation": 283000, "ebitda": -7161000, "interest_expense": 41000, "interest_income": null, "other_non_operating": null, "pretax_income": -7485000, "tax_provision": -406000, "effective_tax_rate": null, "net_income": -7079000, "net_income_continuing_ops": -7079000, "net_income_to_common": -7079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5971000, "short_term_investments": null, "net_receivables": 704000, "inventory": -704000, "other_current_assets": null, "total_current_assets": 7030000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2941000, "goodwill_and_intangibles": 2941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3512000, "total_assets": 10542000, "short_term_debt": 169000, "accounts_payable": 314000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5569000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 295000, "total_liabilities": 5864000, "total_debt": 169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144767000, "total_equity": 4678000, "shares_outstanding": 30, "operating_cash_flow": -6826000, "stock_based_compensation": 28000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10226000, "free_cash_flow": -6563000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7444000", "ebitda": "-7161000", "netIncome": "-7079000", "grossProfit": "-3686000", "depreciation": "None", "totalRevenue": "381000", "costOfRevenue": "4067000", "interestIncome": "83000", "incomeBeforeTax": "-7485000", "interestExpense": "41000", "operatingIncome": "-8014000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-406000", "reportedCurrency": "GBP", "netInterestIncome": "42000", "nonInterestIncome": "None", "operatingExpenses": "4328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4067000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283000", "sellingGeneralAndAdministrative": "4342000", "netIncomeFromContinuingOperations": "-7079000" }, "balance": { "goodwill": "0", "inventory": "-704000", "commonStock": "1190000", "currentDebt": "None", "investments": "None", "totalAssets": "10542000", "longTermDebt": "None", "shortTermDebt": "169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2941000", "reportedCurrency": "GBP", "retainedEarnings": "-144767000", "totalLiabilities": "5864000", "otherCurrentAssets": "1059000", "totalCurrentAssets": "7030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3512000", "currentAccountsPayable": "314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "464000", "totalShareholderEquity": "4678000", "capitalLeaseObligations": "464000", "otherCurrentLiabilities": "5024000", "totalCurrentLiabilities": "5569000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295000", "cashAndShortTermInvestments": "5971000", "commonStockSharesOutstanding": "30", "intangibleAssetsExcludingGoodwill": "2941000", "cashAndCashEquivalentsAtCarryingValue": "5971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7079000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-6826000", "capitalExpenditures": "263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10226000", "cashflowFromInvestment": "-265000", "stockBasedCompensation": "28000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 699000, "cost_of_revenue": 5111000, "gross_profit": -4412000, "ebit": -8435000, "ebitda": -8261000, "pretax_income": -8488000, "tax_provision": -832000, "net_income": -7656000, "net_income_to_common": -7656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2836000, "total_current_assets": 4688000, "total_assets": 5525000, "short_term_debt": 161000, "long_term_debt": null, "total_debt": 161000, "total_liabilities": 2363000, "total_equity": 3162000, "shares_outstanding": 1, "goodwill_and_intangibles": 6000 }, "cash_flow": { "operating_cash_flow": -7048000, "capital_expenditure": 62000, "free_cash_flow": -6986000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27417, "ticker_id": 5009, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8435000", "ebitda": "-8261000", "netIncome": "-7656000", "grossProfit": "-4412000", "depreciation": "None", "totalRevenue": "699000", "costOfRevenue": "5111000", "interestIncome": "29000", "incomeBeforeTax": "-8488000", "interestExpense": "53000", "operatingIncome": "-8932000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-832000", "reportedCurrency": "GBP", "netInterestIncome": "-24000", "nonInterestIncome": "None", "operatingExpenses": "4520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5111000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174000", "sellingGeneralAndAdministrative": "4542000", "netIncomeFromContinuingOperations": "-7656000" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "108343", "currentDebt": "None", "investments": "None", "totalAssets": "5525000", "longTermDebt": "None", "shortTermDebt": "161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6000", "reportedCurrency": "GBP", "retainedEarnings": "-135336000", "totalLiabilities": "2363000", "otherCurrentAssets": "1523000", "totalCurrentAssets": "4688000", "currentLongTermDebt": "0", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "837000", "currentAccountsPayable": "339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "624000", "totalShareholderEquity": "3162000", "capitalLeaseObligations": "624000", "otherCurrentLiabilities": "1126000", "totalCurrentLiabilities": "1900000", "otherNonCurrentLiabilities": "-344", "totalNonCurrentLiabilities": "463000", "cashAndShortTermInvestments": "2836000", "commonStockSharesOutstanding": "1", "intangibleAssetsExcludingGoodwill": "6000", "cashAndCashEquivalentsAtCarryingValue": "2836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7656000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-7048000", "capitalExpenditures": "62000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47000", "cashflowFromInvestment": "-220000", "stockBasedCompensation": "123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 699000, "cost_of_revenue": 5111000, "gross_profit": -4412000, "research_and_development": 5111000, "selling_general_admin": 4542000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8435000, "depreciation_amortisation": 174000, "ebitda": -8261000, "interest_expense": 53000, "interest_income": null, "other_non_operating": null, "pretax_income": -8488000, "tax_provision": -832000, "effective_tax_rate": null, "net_income": -7656000, "net_income_continuing_ops": -7656000, "net_income_to_common": -7656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2836000, "short_term_investments": null, "net_receivables": 329000, "inventory": 1, "other_current_assets": null, "total_current_assets": 4688000, "net_ppe": null, "goodwill": 0, "intangible_assets": 6000, "goodwill_and_intangibles": 6000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 837000, "total_assets": 5525000, "short_term_debt": 161000, "accounts_payable": 339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1900000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 463000, "total_liabilities": 2363000, "total_debt": 161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135336000, "total_equity": 3162000, "shares_outstanding": 1, "operating_cash_flow": -7048000, "stock_based_compensation": 123000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47000, "free_cash_flow": -6986000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8435000", "ebitda": "-8261000", "netIncome": "-7656000", "grossProfit": "-4412000", "depreciation": "None", "totalRevenue": "699000", "costOfRevenue": "5111000", "interestIncome": "29000", "incomeBeforeTax": "-8488000", "interestExpense": "53000", "operatingIncome": "-8932000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-832000", "reportedCurrency": "GBP", "netInterestIncome": "-24000", "nonInterestIncome": "None", "operatingExpenses": "4520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5111000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174000", "sellingGeneralAndAdministrative": "4542000", "netIncomeFromContinuingOperations": "-7656000" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "108343", "currentDebt": "None", "investments": "None", "totalAssets": "5525000", "longTermDebt": "None", "shortTermDebt": "161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6000", "reportedCurrency": "GBP", "retainedEarnings": "-135336000", "totalLiabilities": "2363000", "otherCurrentAssets": "1523000", "totalCurrentAssets": "4688000", "currentLongTermDebt": "0", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "837000", "currentAccountsPayable": "339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "624000", "totalShareholderEquity": "3162000", "capitalLeaseObligations": "624000", "otherCurrentLiabilities": "1126000", "totalCurrentLiabilities": "1900000", "otherNonCurrentLiabilities": "-344", "totalNonCurrentLiabilities": "463000", "cashAndShortTermInvestments": "2836000", "commonStockSharesOutstanding": "1", "intangibleAssetsExcludingGoodwill": "6000", "cashAndCashEquivalentsAtCarryingValue": "2836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7656000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-7048000", "capitalExpenditures": "62000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47000", "cashflowFromInvestment": "-220000", "stockBasedCompensation": "123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 578000, "cost_of_revenue": 4654000, "gross_profit": -4076000, "ebit": -6062000, "ebitda": -5659000, "pretax_income": -6106000, "tax_provision": -646000, "net_income": -5460000, "net_income_to_common": -5460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10057000, "total_current_assets": 11761000, "total_assets": 12913000, "short_term_debt": 146000, "long_term_debt": 0, "total_debt": 146000, "total_liabilities": 2460531, "total_equity": 10452469, "shares_outstanding": 1, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -6008000, "capital_expenditure": 320000, "free_cash_flow": -5688000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27422, "ticker_id": 5009, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6062000", "ebitda": "-5659000", "netIncome": "-5460000", "grossProfit": "-4076000", "depreciation": "None", "totalRevenue": "578000", "costOfRevenue": "4654000", "interestIncome": "0", "incomeBeforeTax": "-6106000", "interestExpense": "44000", "operatingIncome": "-6998000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-646000", "reportedCurrency": "GBP", "netInterestIncome": "-44000", "nonInterestIncome": "None", "operatingExpenses": "2922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4654000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "403000", "sellingGeneralAndAdministrative": "2946000", "netIncomeFromContinuingOperations": "-5460000" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "98468", "currentDebt": "None", "investments": "None", "totalAssets": "12913000", "longTermDebt": "0", "shortTermDebt": "146000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "GBP", "retainedEarnings": "-127803000", "totalLiabilities": "2460531", "otherCurrentAssets": "1671000", "totalCurrentAssets": "11761000", "currentLongTermDebt": "0", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152000", "currentAccountsPayable": "485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1152000", "shortLongTermDebtTotal": "766000", "totalShareholderEquity": "10452469", "capitalLeaseObligations": "766000", "otherCurrentLiabilities": "1154000", "totalCurrentLiabilities": "1841000", "otherNonCurrentLiabilities": "-469", "totalNonCurrentLiabilities": "619531", "cashAndShortTermInvestments": "10057000", "commonStockSharesOutstanding": "1", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5460000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-6008000", "capitalExpenditures": "320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8805000", "cashflowFromInvestment": "-278000", "stockBasedCompensation": "89000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 578000, "cost_of_revenue": 4654000, "gross_profit": -4076000, "research_and_development": 4654000, "selling_general_admin": 2946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6062000, "depreciation_amortisation": 403000, "ebitda": -5659000, "interest_expense": 44000, "interest_income": null, "other_non_operating": null, "pretax_income": -6106000, "tax_provision": -646000, "effective_tax_rate": null, "net_income": -5460000, "net_income_continuing_ops": -5460000, "net_income_to_common": -5460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10057000, "short_term_investments": null, "net_receivables": 33000, "inventory": 1, "other_current_assets": null, "total_current_assets": 11761000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1152000, "total_assets": 12913000, "short_term_debt": 146000, "accounts_payable": 485000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1841000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 619531, "total_liabilities": 2460531, "total_debt": 146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -127803000, "total_equity": 10452469, "shares_outstanding": 1, "operating_cash_flow": -6008000, "stock_based_compensation": 89000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8805000, "free_cash_flow": -5688000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6062000", "ebitda": "-5659000", "netIncome": "-5460000", "grossProfit": "-4076000", "depreciation": "None", "totalRevenue": "578000", "costOfRevenue": "4654000", "interestIncome": "0", "incomeBeforeTax": "-6106000", "interestExpense": "44000", "operatingIncome": "-6998000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-646000", "reportedCurrency": "GBP", "netInterestIncome": "-44000", "nonInterestIncome": "None", "operatingExpenses": "2922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4654000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "403000", "sellingGeneralAndAdministrative": "2946000", "netIncomeFromContinuingOperations": "-5460000" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "98468", "currentDebt": "None", "investments": "None", "totalAssets": "12913000", "longTermDebt": "0", "shortTermDebt": "146000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "GBP", "retainedEarnings": "-127803000", "totalLiabilities": "2460531", "otherCurrentAssets": "1671000", "totalCurrentAssets": "11761000", "currentLongTermDebt": "0", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152000", "currentAccountsPayable": "485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1152000", "shortLongTermDebtTotal": "766000", "totalShareholderEquity": "10452469", "capitalLeaseObligations": "766000", "otherCurrentLiabilities": "1154000", "totalCurrentLiabilities": "1841000", "otherNonCurrentLiabilities": "-469", "totalNonCurrentLiabilities": "619531", "cashAndShortTermInvestments": "10057000", "commonStockSharesOutstanding": "1", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5460000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-6008000", "capitalExpenditures": "320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8805000", "cashflowFromInvestment": "-278000", "stockBasedCompensation": "89000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 343000, "cost_of_revenue": 6068000, "gross_profit": -5725000, "ebit": -23436000, "ebitda": -22219000, "pretax_income": -23470000, "tax_provision": -1281000, "net_income": -22189000, "net_income_to_common": -22189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7546000, "total_current_assets": 9275000, "total_assets": 9817000, "short_term_debt": 200000, "long_term_debt": 0, "total_debt": 200000, "total_liabilities": 3099000, "total_equity": 6718000, "shares_outstanding": 1, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -9301000, "capital_expenditure": 209000, "free_cash_flow": -9092000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27427, "ticker_id": 5009, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23436000", "ebitda": "-22219000", "netIncome": "-22189000", "grossProfit": "-5725000", "depreciation": "None", "totalRevenue": "343000", "costOfRevenue": "6068000", "interestIncome": "1000", "incomeBeforeTax": "-23470000", "interestExpense": "34000", "operatingIncome": "-23040000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1281000", "reportedCurrency": "GBP", "netInterestIncome": "-33000", "nonInterestIncome": "None", "operatingExpenses": "17315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16146000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1217000", "sellingGeneralAndAdministrative": "4958000", "netIncomeFromContinuingOperations": "-22189000" }, "balance": { "goodwill": "0", "inventory": "-1376000", "commonStock": "63000", "currentDebt": "None", "investments": "None", "totalAssets": "9817000", "longTermDebt": "0", "shortTermDebt": "200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "GBP", "retainedEarnings": "-122432000", "totalLiabilities": "3099000", "otherCurrentAssets": "1634000", "totalCurrentAssets": "9275000", "currentLongTermDebt": "107000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542000", "currentAccountsPayable": "337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "542000", "shortLongTermDebtTotal": "260000", "totalShareholderEquity": "6718000", "capitalLeaseObligations": "153000", "otherCurrentLiabilities": "2353000", "totalCurrentLiabilities": "2989000", "otherNonCurrentLiabilities": "-75", "totalNonCurrentLiabilities": "110000", "cashAndShortTermInvestments": "7546000", "commonStockSharesOutstanding": "1", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22189000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "GBP", "changeInInventory": "0", "operatingCashflow": "-9301000", "capitalExpenditures": "209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3084000", "cashflowFromInvestment": "2574000", "stockBasedCompensation": "-404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343000, "cost_of_revenue": 6068000, "gross_profit": -5725000, "research_and_development": 16146000, "selling_general_admin": 4958000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23436000, "depreciation_amortisation": 1217000, "ebitda": -22219000, "interest_expense": 34000, "interest_income": null, "other_non_operating": null, "pretax_income": -23470000, "tax_provision": -1281000, "effective_tax_rate": null, "net_income": -22189000, "net_income_continuing_ops": -22189000, "net_income_to_common": -22189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7546000, "short_term_investments": null, "net_receivables": 95000, "inventory": -1376000, "other_current_assets": null, "total_current_assets": 9275000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 542000, "total_assets": 9817000, "short_term_debt": 200000, "accounts_payable": 337000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2989000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 110000, "total_liabilities": 3099000, "total_debt": 200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122432000, "total_equity": 6718000, "shares_outstanding": 1, "operating_cash_flow": -9301000, "stock_based_compensation": -404000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2574000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3084000, "free_cash_flow": -9092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23436000", "ebitda": "-22219000", "netIncome": "-22189000", "grossProfit": "-5725000", "depreciation": "None", "totalRevenue": "343000", "costOfRevenue": "6068000", "interestIncome": "1000", "incomeBeforeTax": "-23470000", "interestExpense": "34000", "operatingIncome": "-23040000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1281000", "reportedCurrency": "GBP", "netInterestIncome": "-33000", "nonInterestIncome": "None", "operatingExpenses": "17315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16146000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1217000", "sellingGeneralAndAdministrative": "4958000", "netIncomeFromContinuingOperations": "-22189000" }, "balance": { "goodwill": "0", "inventory": "-1376000", "commonStock": "63000", "currentDebt": "None", "investments": "None", "totalAssets": "9817000", "longTermDebt": "0", "shortTermDebt": "200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "GBP", "retainedEarnings": "-122432000", "totalLiabilities": "3099000", "otherCurrentAssets": "1634000", "totalCurrentAssets": "9275000", "currentLongTermDebt": "107000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542000", "currentAccountsPayable": "337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "542000", "shortLongTermDebtTotal": "260000", "totalShareholderEquity": "6718000", "capitalLeaseObligations": "153000", "otherCurrentLiabilities": "2353000", "totalCurrentLiabilities": "2989000", "otherNonCurrentLiabilities": "-75", "totalNonCurrentLiabilities": "110000", "cashAndShortTermInvestments": "7546000", "commonStockSharesOutstanding": "1", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22189000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "GBP", "changeInInventory": "0", "operatingCashflow": "-9301000", "capitalExpenditures": "209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3084000", "cashflowFromInvestment": "2574000", "stockBasedCompensation": "-404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1217000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 674000, "cost_of_revenue": 7843000, "gross_profit": -7169000, "ebit": -10826000, "ebitda": -9541000, "pretax_income": -10923000, "tax_provision": -1785000, "net_income": -10085000, "net_income_to_common": -10085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10928000, "total_current_assets": 13737000, "total_assets": 30895000, "short_term_debt": 412000, "long_term_debt": 4758000, "total_debt": 5170000, "total_liabilities": 11337000, "total_equity": 19558000, "shares_outstanding": 3, "goodwill_and_intangibles": 12379000 }, "cash_flow": { "operating_cash_flow": -6489000, "capital_expenditure": 319000, "free_cash_flow": -6170000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27432, "ticker_id": 5009, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10826000", "ebitda": "-9541000", "netIncome": "-10085000", "grossProfit": "-7169000", "depreciation": "None", "totalRevenue": "674000", "costOfRevenue": "7843000", "interestIncome": "8000", "incomeBeforeTax": "-10923000", "interestExpense": "97000", "operatingIncome": "-11318000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1785000", "reportedCurrency": "GBP", "netInterestIncome": "-89000", "nonInterestIncome": "None", "operatingExpenses": "3665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7843000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1285000", "sellingGeneralAndAdministrative": "3841000", "netIncomeFromContinuingOperations": "-9138000" }, "balance": { "goodwill": "2291000", "inventory": "1", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "30895000", "longTermDebt": "4758000", "shortTermDebt": "412000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10088000", "reportedCurrency": "GBP", "retainedEarnings": "-99839000", "totalLiabilities": "11337000", "otherCurrentAssets": "998000", "totalCurrentAssets": "13737000", "currentLongTermDebt": "179000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17158000", "currentAccountsPayable": "725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2154000", "shortLongTermDebtTotal": "6082000", "totalShareholderEquity": "19558000", "capitalLeaseObligations": "1145000", "otherCurrentLiabilities": "4444000", "totalCurrentLiabilities": "5667000", "otherNonCurrentLiabilities": "-496", "totalNonCurrentLiabilities": "5670000", "cashAndShortTermInvestments": "10928000", "commonStockSharesOutstanding": "3", "intangibleAssetsExcludingGoodwill": "10088000", "cashAndCashEquivalentsAtCarryingValue": "10928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10085000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "GBP", "changeInInventory": "0", "operatingCashflow": "-6489000", "capitalExpenditures": "319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18733000", "cashflowFromInvestment": "-3807000", "stockBasedCompensation": "-34000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1285000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 674000, "cost_of_revenue": 7843000, "gross_profit": -7169000, "research_and_development": 7843000, "selling_general_admin": 3841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10826000, "depreciation_amortisation": 1285000, "ebitda": -9541000, "interest_expense": 97000, "interest_income": null, "other_non_operating": null, "pretax_income": -10923000, "tax_provision": -1785000, "effective_tax_rate": null, "net_income": -10085000, "net_income_continuing_ops": -9138000, "net_income_to_common": -10085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10928000, "short_term_investments": null, "net_receivables": 1811000, "inventory": 1, "other_current_assets": null, "total_current_assets": 13737000, "net_ppe": null, "goodwill": 2291000, "intangible_assets": 10088000, "goodwill_and_intangibles": 12379000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17158000, "total_assets": 30895000, "short_term_debt": 412000, "accounts_payable": 725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5667000, "long_term_debt": 4758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5670000, "total_liabilities": 11337000, "total_debt": 5170000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -99839000, "total_equity": 19558000, "shares_outstanding": 3, "operating_cash_flow": -6489000, "stock_based_compensation": -34000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3807000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18733000, "free_cash_flow": -6170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10826000", "ebitda": "-9541000", "netIncome": "-10085000", "grossProfit": "-7169000", "depreciation": "None", "totalRevenue": "674000", "costOfRevenue": "7843000", "interestIncome": "8000", "incomeBeforeTax": "-10923000", "interestExpense": "97000", "operatingIncome": "-11318000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1785000", "reportedCurrency": "GBP", "netInterestIncome": "-89000", "nonInterestIncome": "None", "operatingExpenses": "3665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7843000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1285000", "sellingGeneralAndAdministrative": "3841000", "netIncomeFromContinuingOperations": "-9138000" }, "balance": { "goodwill": "2291000", "inventory": "1", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "30895000", "longTermDebt": "4758000", "shortTermDebt": "412000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10088000", "reportedCurrency": "GBP", "retainedEarnings": "-99839000", "totalLiabilities": "11337000", "otherCurrentAssets": "998000", "totalCurrentAssets": "13737000", "currentLongTermDebt": "179000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17158000", "currentAccountsPayable": "725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2154000", "shortLongTermDebtTotal": "6082000", "totalShareholderEquity": "19558000", "capitalLeaseObligations": "1145000", "otherCurrentLiabilities": "4444000", "totalCurrentLiabilities": "5667000", "otherNonCurrentLiabilities": "-496", "totalNonCurrentLiabilities": "5670000", "cashAndShortTermInvestments": "10928000", "commonStockSharesOutstanding": "3", "intangibleAssetsExcludingGoodwill": "10088000", "cashAndCashEquivalentsAtCarryingValue": "10928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10085000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "GBP", "changeInInventory": "0", "operatingCashflow": "-6489000", "capitalExpenditures": "319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18733000", "cashflowFromInvestment": "-3807000", "stockBasedCompensation": "-34000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1285000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 1938000, "cost_of_revenue": 9359000, "gross_profit": -7421000, "ebit": -11815000, "ebitda": -10704000, "pretax_income": -12400000, "tax_provision": -2032000, "net_income": -10368000, "net_income_to_common": -10368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2343000, "total_current_assets": 5618000, "total_assets": 20444000, "short_term_debt": 368000, "long_term_debt": null, "total_debt": 368000, "total_liabilities": 3520000, "total_equity": 16924000, "shares_outstanding": null, "goodwill_and_intangibles": 12374000 }, "cash_flow": { "operating_cash_flow": -13450000, "capital_expenditure": 244000, "free_cash_flow": -13206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27437, "ticker_id": 5009, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11815000", "ebitda": "-10704000", "netIncome": "-10368000", "grossProfit": "-7421000", "depreciation": "None", "totalRevenue": "1938000", "costOfRevenue": "9359000", "interestIncome": "None", "incomeBeforeTax": "-12400000", "interestExpense": "587000", "operatingIncome": "-11815000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2032000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9359000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1111000", "sellingGeneralAndAdministrative": "4394000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2291000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "20444000", "longTermDebt": "None", "shortTermDebt": "368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10083000", "reportedCurrency": "USD", "retainedEarnings": "-89720000", "totalLiabilities": "3520000", "otherCurrentAssets": "3186000", "totalCurrentAssets": "5618000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14826000", "currentAccountsPayable": "286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1252000", "totalShareholderEquity": "16924000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1817000", "totalCurrentLiabilities": "2471000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1049000", "cashAndShortTermInvestments": "2343000", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "10083000", "cashAndCashEquivalentsAtCarryingValue": "2343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15030000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "347000", "operatingCashflow": "-13450000", "capitalExpenditures": "244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6472000", "cashflowFromInvestment": "9042000", "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": "1111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1938000, "cost_of_revenue": 9359000, "gross_profit": -7421000, "research_and_development": 9359000, "selling_general_admin": 4394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11815000, "depreciation_amortisation": 1111000, "ebitda": -10704000, "interest_expense": 587000, "interest_income": null, "other_non_operating": null, "pretax_income": -12400000, "tax_provision": -2032000, "effective_tax_rate": null, "net_income": -10368000, "net_income_continuing_ops": null, "net_income_to_common": -10368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2343000, "short_term_investments": null, "net_receivables": 89000, "inventory": null, "other_current_assets": null, "total_current_assets": 5618000, "net_ppe": null, "goodwill": 2291000, "intangible_assets": 10083000, "goodwill_and_intangibles": 12374000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14826000, "total_assets": 20444000, "short_term_debt": 368000, "accounts_payable": 286000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2471000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1049000, "total_liabilities": 3520000, "total_debt": 368000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89720000, "total_equity": 16924000, "shares_outstanding": null, "operating_cash_flow": -13450000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9042000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6472000, "free_cash_flow": -13206000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11815000", "ebitda": "-10704000", "netIncome": "-10368000", "grossProfit": "-7421000", "depreciation": "None", "totalRevenue": "1938000", "costOfRevenue": "9359000", "interestIncome": "None", "incomeBeforeTax": "-12400000", "interestExpense": "587000", "operatingIncome": "-11815000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2032000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9359000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1111000", "sellingGeneralAndAdministrative": "4394000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2291000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "20444000", "longTermDebt": "None", "shortTermDebt": "368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10083000", "reportedCurrency": "USD", "retainedEarnings": "-89720000", "totalLiabilities": "3520000", "otherCurrentAssets": "3186000", "totalCurrentAssets": "5618000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14826000", "currentAccountsPayable": "286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1252000", "totalShareholderEquity": "16924000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1817000", "totalCurrentLiabilities": "2471000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1049000", "cashAndShortTermInvestments": "2343000", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "10083000", "cashAndCashEquivalentsAtCarryingValue": "2343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15030000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "347000", "operatingCashflow": "-13450000", "capitalExpenditures": "244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6472000", "cashflowFromInvestment": "9042000", "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": "1111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 48697, "gross_profit": -48697, "ebit": -4724690, "ebitda": -4675993, "pretax_income": -2502475, "tax_provision": 59629, "net_income": -2562106, "net_income_to_common": -2562106, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8518999, "total_current_assets": 12421128, "total_assets": 18147046, "short_term_debt": 60892, "long_term_debt": null, "total_debt": 60892, "total_liabilities": 6762092, "total_equity": 11384953, "shares_outstanding": 45163, "goodwill_and_intangibles": 5635077 }, "cash_flow": { "operating_cash_flow": -2325438, "capital_expenditure": 60.86, "free_cash_flow": -2325377.14, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27404, "ticker_id": 5009, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4724690", "ebitda": "-4675993", "netIncome": "-2562106", "grossProfit": "-48697", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "48697", "interestIncome": "None", "incomeBeforeTax": "-2502475", "interestExpense": "20870", "operatingIncome": "-4724690", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59629", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4675992", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2281844", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48697", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48697", "sellingGeneralAndAdministrative": "2458000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "14074217", "currentDebt": "None", "investments": "None", "totalAssets": "18147046", "longTermDebt": "None", "shortTermDebt": "60892", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5635077", "reportedCurrency": "GBP", "retainedEarnings": "-102624300", "totalLiabilities": "6762092", "otherCurrentAssets": "3680519", "totalCurrentAssets": "12421128", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221609", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5725917", "currentAccountsPayable": "97000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60892", "totalShareholderEquity": "11384953", "capitalLeaseObligations": "61000", "otherCurrentLiabilities": "6057334", "totalCurrentLiabilities": "6118226", "otherNonCurrentLiabilities": "645000", "totalNonCurrentLiabilities": "643866", "cashAndShortTermInvestments": "8518999", "commonStockSharesOutstanding": "45163", "intangibleAssetsExcludingGoodwill": "5635077", "cashAndCashEquivalentsAtCarryingValue": "8518999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2562106", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2325438", "capitalExpenditures": "60.86", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7179151", "cashflowFromInvestment": "-308930", "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": "48697", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 48697, "gross_profit": -48697, "research_and_development": 2281844, "selling_general_admin": 2458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4724690, "depreciation_amortisation": 48697, "ebitda": -4675993, "interest_expense": 20870, "interest_income": null, "other_non_operating": null, "pretax_income": -2502475, "tax_provision": 59629, "effective_tax_rate": null, "net_income": -2562106, "net_income_continuing_ops": null, "net_income_to_common": -2562106, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8518999, "short_term_investments": null, "net_receivables": 221609, "inventory": null, "other_current_assets": null, "total_current_assets": 12421128, "net_ppe": null, "goodwill": 0, "intangible_assets": 5635077, "goodwill_and_intangibles": 5635077, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5725917, "total_assets": 18147046, "short_term_debt": 60892, "accounts_payable": 97000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6118226, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 643866, "total_liabilities": 6762092, "total_debt": 60892, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102624300, "total_equity": 11384953, "shares_outstanding": 45163, "operating_cash_flow": -2325438, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60.86, "acquisitions": null, "other_investing": null, "investing_cash_flow": -308930, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7179151, "free_cash_flow": -2325377.14, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4724690", "ebitda": "-4675993", "netIncome": "-2562106", "grossProfit": "-48697", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "48697", "interestIncome": "None", "incomeBeforeTax": "-2502475", "interestExpense": "20870", "operatingIncome": "-4724690", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59629", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4675992", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2281844", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48697", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48697", "sellingGeneralAndAdministrative": "2458000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "14074217", "currentDebt": "None", "investments": "None", "totalAssets": "18147046", "longTermDebt": "None", "shortTermDebt": "60892", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5635077", "reportedCurrency": "GBP", "retainedEarnings": "-102624300", "totalLiabilities": "6762092", "otherCurrentAssets": "3680519", "totalCurrentAssets": "12421128", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221609", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5725917", "currentAccountsPayable": "97000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60892", "totalShareholderEquity": "11384953", "capitalLeaseObligations": "61000", "otherCurrentLiabilities": "6057334", "totalCurrentLiabilities": "6118226", "otherNonCurrentLiabilities": "645000", "totalNonCurrentLiabilities": "643866", "cashAndShortTermInvestments": "8518999", "commonStockSharesOutstanding": "45163", "intangibleAssetsExcludingGoodwill": "5635077", "cashAndCashEquivalentsAtCarryingValue": "8518999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2562106", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2325438", "capitalExpenditures": "60.86", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7179151", "cashflowFromInvestment": "-308930", "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": "48697", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 1665000, "gross_profit": -1665000, "ebit": -4016000, "ebitda": -3945000, "pretax_income": -3971000, "tax_provision": 165000, "net_income": -3806000, "net_income_to_common": -3806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4035999, "total_current_assets": 8992000, "total_assets": 14824000, "short_term_debt": 501000, "long_term_debt": null, "total_debt": 501000, "total_liabilities": 3388000, "total_equity": 11436000, "shares_outstanding": 50534, "goodwill_and_intangibles": 5645000 }, "cash_flow": { "operating_cash_flow": -3304000, "capital_expenditure": 2000, "free_cash_flow": -3302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27406, "ticker_id": 5009, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4016000", "ebitda": "-3945000", "netIncome": "-3806000", "grossProfit": "-1665000", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "1665000", "interestIncome": "None", "incomeBeforeTax": "-3971000", "interestExpense": "100000", "operatingIncome": "-4016000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "165000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1665000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000", "sellingGeneralAndAdministrative": "2378000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "61561", "currentDebt": "None", "investments": "None", "totalAssets": "14824000", "longTermDebt": "None", "shortTermDebt": "501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5645000", "reportedCurrency": "GBP", "retainedEarnings": "-154133000", "totalLiabilities": "3388000", "otherCurrentAssets": "462000", "totalCurrentAssets": "8992000", "currentLongTermDebt": "501000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5832000", "currentAccountsPayable": "1414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "501000", "totalShareholderEquity": "11436000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "564000", "totalCurrentLiabilities": "2479000", "otherNonCurrentLiabilities": "909000", "totalNonCurrentLiabilities": "909000", "cashAndShortTermInvestments": "4035999", "commonStockSharesOutstanding": "50534", "intangibleAssetsExcludingGoodwill": "5645000", "cashAndCashEquivalentsAtCarryingValue": "4035999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3806000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-3304000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6010000", "cashflowFromInvestment": "-339000", "stockBasedCompensation": "97000", "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": "140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 1665000, "gross_profit": -1665000, "research_and_development": 1665000, "selling_general_admin": 2378000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4016000, "depreciation_amortisation": 71000, "ebitda": -3945000, "interest_expense": 100000, "interest_income": null, "other_non_operating": null, "pretax_income": -3971000, "tax_provision": 165000, "effective_tax_rate": null, "net_income": -3806000, "net_income_continuing_ops": null, "net_income_to_common": -3806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4035999, "short_term_investments": null, "net_receivables": 4494000, "inventory": null, "other_current_assets": null, "total_current_assets": 8992000, "net_ppe": null, "goodwill": null, "intangible_assets": 5645000, "goodwill_and_intangibles": 5645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5832000, "total_assets": 14824000, "short_term_debt": 501000, "accounts_payable": 1414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2479000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 909000, "total_liabilities": 3388000, "total_debt": 501000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -154133000, "total_equity": 11436000, "shares_outstanding": 50534, "operating_cash_flow": -3304000, "stock_based_compensation": 97000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -339000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6010000, "free_cash_flow": -3302000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4016000", "ebitda": "-3945000", "netIncome": "-3806000", "grossProfit": "-1665000", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "1665000", "interestIncome": "None", "incomeBeforeTax": "-3971000", "interestExpense": "100000", "operatingIncome": "-4016000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "165000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1665000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000", "sellingGeneralAndAdministrative": "2378000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "61561", "currentDebt": "None", "investments": "None", "totalAssets": "14824000", "longTermDebt": "None", "shortTermDebt": "501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5645000", "reportedCurrency": "GBP", "retainedEarnings": "-154133000", "totalLiabilities": "3388000", "otherCurrentAssets": "462000", "totalCurrentAssets": "8992000", "currentLongTermDebt": "501000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5832000", "currentAccountsPayable": "1414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "501000", "totalShareholderEquity": "11436000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "564000", "totalCurrentLiabilities": "2479000", "otherNonCurrentLiabilities": "909000", "totalNonCurrentLiabilities": "909000", "cashAndShortTermInvestments": "4035999", "commonStockSharesOutstanding": "50534", "intangibleAssetsExcludingGoodwill": "5645000", "cashAndCashEquivalentsAtCarryingValue": "4035999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3806000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-3304000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6010000", "cashflowFromInvestment": "-339000", "stockBasedCompensation": "97000", "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": "140000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 3248000, "gross_profit": -3248000, "ebit": -4976000, "ebitda": -4927000, "pretax_income": -2546000, "tax_provision": -125000, "net_income": -2421000, "net_income_to_common": -2421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1669000, "total_current_assets": 8810000, "total_assets": 14780000, "short_term_debt": 609000, "long_term_debt": null, "total_debt": 609000, "total_liabilities": 6458000, "total_equity": 8322000, "shares_outstanding": 61952, "goodwill_and_intangibles": 5646000 }, "cash_flow": { "operating_cash_flow": -7454000, "capital_expenditure": 774000, "free_cash_flow": -6680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27407, "ticker_id": 5009, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4976000", "ebitda": "-4927000", "netIncome": "-2421000", "grossProfit": "-3248000", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "3248000", "interestIncome": "None", "incomeBeforeTax": "-2546000", "interestExpense": "37000", "operatingIncome": "-4976000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-125000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1728000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3248000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000", "sellingGeneralAndAdministrative": "1759000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "6686000", "currentDebt": "None", "investments": "None", "totalAssets": "14780000", "longTermDebt": "None", "shortTermDebt": "609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5646000", "reportedCurrency": "GBP", "retainedEarnings": "-150424000", "totalLiabilities": "6458000", "otherCurrentAssets": "6426000", "totalCurrentAssets": "8810000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5970000", "currentAccountsPayable": "707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "727000", "totalShareholderEquity": "8322000", "capitalLeaseObligations": "727000", "otherCurrentLiabilities": "2200000", "totalCurrentLiabilities": "5034000", "otherNonCurrentLiabilities": "1306000", "totalNonCurrentLiabilities": "1424000", "cashAndShortTermInvestments": "1669000", "commonStockSharesOutstanding": "61952", "intangibleAssetsExcludingGoodwill": "5646000", "cashAndCashEquivalentsAtCarryingValue": "1669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-7454000", "capitalExpenditures": "774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3912000", "cashflowFromInvestment": "156000", "stockBasedCompensation": "133000", "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": "118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 3248000, "gross_profit": -3248000, "research_and_development": 3248000, "selling_general_admin": 1759000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4976000, "depreciation_amortisation": 49000, "ebitda": -4927000, "interest_expense": 37000, "interest_income": null, "other_non_operating": null, "pretax_income": -2546000, "tax_provision": -125000, "effective_tax_rate": null, "net_income": -2421000, "net_income_continuing_ops": null, "net_income_to_common": -2421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1669000, "short_term_investments": null, "net_receivables": 715000, "inventory": null, "other_current_assets": null, "total_current_assets": 8810000, "net_ppe": null, "goodwill": 0, "intangible_assets": 5646000, "goodwill_and_intangibles": 5646000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5970000, "total_assets": 14780000, "short_term_debt": 609000, "accounts_payable": 707000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5034000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1424000, "total_liabilities": 6458000, "total_debt": 609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150424000, "total_equity": 8322000, "shares_outstanding": 61952, "operating_cash_flow": -7454000, "stock_based_compensation": 133000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 156000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3912000, "free_cash_flow": -6680000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4976000", "ebitda": "-4927000", "netIncome": "-2421000", "grossProfit": "-3248000", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "3248000", "interestIncome": "None", "incomeBeforeTax": "-2546000", "interestExpense": "37000", "operatingIncome": "-4976000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-125000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1728000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3248000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000", "sellingGeneralAndAdministrative": "1759000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "6686000", "currentDebt": "None", "investments": "None", "totalAssets": "14780000", "longTermDebt": "None", "shortTermDebt": "609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5646000", "reportedCurrency": "GBP", "retainedEarnings": "-150424000", "totalLiabilities": "6458000", "otherCurrentAssets": "6426000", "totalCurrentAssets": "8810000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5970000", "currentAccountsPayable": "707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "727000", "totalShareholderEquity": "8322000", "capitalLeaseObligations": "727000", "otherCurrentLiabilities": "2200000", "totalCurrentLiabilities": "5034000", "otherNonCurrentLiabilities": "1306000", "totalNonCurrentLiabilities": "1424000", "cashAndShortTermInvestments": "1669000", "commonStockSharesOutstanding": "61952", "intangibleAssetsExcludingGoodwill": "5646000", "cashAndCashEquivalentsAtCarryingValue": "1669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-7454000", "capitalExpenditures": "774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3912000", "cashflowFromInvestment": "156000", "stockBasedCompensation": "133000", "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": "118000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 2189000, "gross_profit": -2189000, "ebit": -3384000, "ebitda": -3248000, "pretax_income": -3433000, "tax_provision": -125000, "net_income": -3308000, "net_income_to_common": -3308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5055000, "total_current_assets": 7524000, "total_assets": 13968000, "short_term_debt": 348000, "long_term_debt": 208000, "total_debt": 556000, "total_liabilities": 5241000, "total_equity": 8727000, "shares_outstanding": 2478, "goodwill_and_intangibles": 6008000 }, "cash_flow": { "operating_cash_flow": -4807000, "capital_expenditure": 0, "free_cash_flow": -4807000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27409, "ticker_id": 5009, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3384000", "ebitda": "-3248000", "netIncome": "-3308000", "grossProfit": "-2189000", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "2189000", "interestIncome": "None", "incomeBeforeTax": "-3433000", "interestExpense": "49000", "operatingIncome": "-4223000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-125000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2189000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136000", "sellingGeneralAndAdministrative": "2034000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "3626113", "currentDebt": "None", "investments": "None", "totalAssets": "13968000", "longTermDebt": "208000", "shortTermDebt": "348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6008000", "reportedCurrency": "GBP", "retainedEarnings": "-147881000", "totalLiabilities": "5241000", "otherCurrentAssets": "547000", "totalCurrentAssets": "7524000", "currentLongTermDebt": "174000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6444000", "currentAccountsPayable": "1689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "382000", "totalShareholderEquity": "8727000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1444000", "totalCurrentLiabilities": "3481000", "otherNonCurrentLiabilities": "1551467", "totalNonCurrentLiabilities": "1760000", "cashAndShortTermInvestments": "5055000", "commonStockSharesOutstanding": "2478", "intangibleAssetsExcludingGoodwill": "6008000", "cashAndCashEquivalentsAtCarryingValue": "5055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3308000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4807000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4645000", "cashflowFromInvestment": "-754000", "stockBasedCompensation": "150000", "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": "136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 2189000, "gross_profit": -2189000, "research_and_development": 2189000, "selling_general_admin": 2034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3384000, "depreciation_amortisation": 136000, "ebitda": -3248000, "interest_expense": 49000, "interest_income": null, "other_non_operating": null, "pretax_income": -3433000, "tax_provision": -125000, "effective_tax_rate": null, "net_income": -3308000, "net_income_continuing_ops": null, "net_income_to_common": -3308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5055000, "short_term_investments": null, "net_receivables": 1922000, "inventory": null, "other_current_assets": null, "total_current_assets": 7524000, "net_ppe": null, "goodwill": 0, "intangible_assets": 6008000, "goodwill_and_intangibles": 6008000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6444000, "total_assets": 13968000, "short_term_debt": 348000, "accounts_payable": 1689000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3481000, "long_term_debt": 208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1760000, "total_liabilities": 5241000, "total_debt": 556000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147881000, "total_equity": 8727000, "shares_outstanding": 2478, "operating_cash_flow": -4807000, "stock_based_compensation": 150000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -754000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4645000, "free_cash_flow": -4807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3384000", "ebitda": "-3248000", "netIncome": "-3308000", "grossProfit": "-2189000", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "2189000", "interestIncome": "None", "incomeBeforeTax": "-3433000", "interestExpense": "49000", "operatingIncome": "-4223000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-125000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2189000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136000", "sellingGeneralAndAdministrative": "2034000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "3626113", "currentDebt": "None", "investments": "None", "totalAssets": "13968000", "longTermDebt": "208000", "shortTermDebt": "348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6008000", "reportedCurrency": "GBP", "retainedEarnings": "-147881000", "totalLiabilities": "5241000", "otherCurrentAssets": "547000", "totalCurrentAssets": "7524000", "currentLongTermDebt": "174000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6444000", "currentAccountsPayable": "1689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "382000", "totalShareholderEquity": "8727000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1444000", "totalCurrentLiabilities": "3481000", "otherNonCurrentLiabilities": "1551467", "totalNonCurrentLiabilities": "1760000", "cashAndShortTermInvestments": "5055000", "commonStockSharesOutstanding": "2478", "intangibleAssetsExcludingGoodwill": "6008000", "cashAndCashEquivalentsAtCarryingValue": "5055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3308000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4807000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4645000", "cashflowFromInvestment": "-754000", "stockBasedCompensation": "150000", "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": "136000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 1094500, "gross_profit": -1094500, "ebit": -2111500, "ebitda": -2077500, "pretax_income": -1716500, "tax_provision": 62500, "net_income": -1654000, "net_income_to_common": -1654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5055000, "total_current_assets": 7524000, "total_assets": 13968000, "short_term_debt": 174000, "long_term_debt": null, "total_debt": 174000, "total_liabilities": 5241000, "total_equity": 8727000, "shares_outstanding": 328080, "goodwill_and_intangibles": 6008000 }, "cash_flow": { "operating_cash_flow": -2403500, "capital_expenditure": 0, "free_cash_flow": -2403500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27410, "ticker_id": 5009, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2111500", "ebitda": "-2077500", "netIncome": "-1654000", "grossProfit": "-1094500", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "1094500", "interestIncome": "None", "incomeBeforeTax": "-1716500", "interestExpense": "None", "operatingIncome": "-2111500", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "62500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1094500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1094500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34000", "sellingGeneralAndAdministrative": "1016999", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3626000", "currentDebt": "None", "investments": "None", "totalAssets": "13968000", "longTermDebt": "None", "shortTermDebt": "174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6008000", "reportedCurrency": "None", "retainedEarnings": "-147881000", "totalLiabilities": "5241000", "otherCurrentAssets": "547000", "totalCurrentAssets": "7524000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6444000", "currentAccountsPayable": "1689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "8727000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1618000", "totalCurrentLiabilities": "3481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1760000", "cashAndShortTermInvestments": "5055000", "commonStockSharesOutstanding": "328080", "intangibleAssetsExcludingGoodwill": "6008000", "cashAndCashEquivalentsAtCarryingValue": "5055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1654000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2403500", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2322500", "cashflowFromInvestment": "None", "stockBasedCompensation": "75000", "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": "68000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 1094500, "gross_profit": -1094500, "research_and_development": 1094500, "selling_general_admin": 1016999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2111500, "depreciation_amortisation": 34000, "ebitda": -2077500, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1716500, "tax_provision": 62500, "effective_tax_rate": null, "net_income": -1654000, "net_income_continuing_ops": null, "net_income_to_common": -1654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5055000, "short_term_investments": null, "net_receivables": 1922000, "inventory": null, "other_current_assets": null, "total_current_assets": 7524000, "net_ppe": null, "goodwill": null, "intangible_assets": 6008000, "goodwill_and_intangibles": 6008000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6444000, "total_assets": 13968000, "short_term_debt": 174000, "accounts_payable": 1689000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3481000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1760000, "total_liabilities": 5241000, "total_debt": 174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147881000, "total_equity": 8727000, "shares_outstanding": 328080, "operating_cash_flow": -2403500, "stock_based_compensation": 75000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2322500, "free_cash_flow": -2403500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2111500", "ebitda": "-2077500", "netIncome": "-1654000", "grossProfit": "-1094500", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "1094500", "interestIncome": "None", "incomeBeforeTax": "-1716500", "interestExpense": "None", "operatingIncome": "-2111500", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "62500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1094500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1094500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34000", "sellingGeneralAndAdministrative": "1016999", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3626000", "currentDebt": "None", "investments": "None", "totalAssets": "13968000", "longTermDebt": "None", "shortTermDebt": "174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6008000", "reportedCurrency": "None", "retainedEarnings": "-147881000", "totalLiabilities": "5241000", "otherCurrentAssets": "547000", "totalCurrentAssets": "7524000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6444000", "currentAccountsPayable": "1689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "8727000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1618000", "totalCurrentLiabilities": "3481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1760000", "cashAndShortTermInvestments": "5055000", "commonStockSharesOutstanding": "328080", "intangibleAssetsExcludingGoodwill": "6008000", "cashAndCashEquivalentsAtCarryingValue": "5055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1654000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2403500", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2322500", "cashflowFromInvestment": "None", "stockBasedCompensation": "75000", "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": "68000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 83000, "cost_of_revenue": 2251000, "gross_profit": -2168000, "ebit": -2360000, "ebitda": -2287000, "pretax_income": -3629000, "tax_provision": -118000, "net_income": -3511000, "net_income_to_common": -3511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5971000, "total_current_assets": 7030000, "total_assets": 10542000, "short_term_debt": 169000, "long_term_debt": null, "total_debt": 169000, "total_liabilities": 5864000, "total_equity": 4678000, "shares_outstanding": 30, "goodwill_and_intangibles": 2941000 }, "cash_flow": { "operating_cash_flow": -2945000, "capital_expenditure": 22000, "free_cash_flow": -2923000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27411, "ticker_id": 5009, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2360000", "ebitda": "-2287000", "netIncome": "-3511000", "grossProfit": "-2168000", "depreciation": "None", "totalRevenue": "83000", "costOfRevenue": "2251000", "interestIncome": "None", "incomeBeforeTax": "-3629000", "interestExpense": "None", "operatingIncome": "-3770000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-118000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1816000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000", "sellingGeneralAndAdministrative": "741000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "-704000", "commonStock": "1189580", "currentDebt": "None", "investments": "None", "totalAssets": "10542000", "longTermDebt": "None", "shortTermDebt": "169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2941000", "reportedCurrency": "GBP", "retainedEarnings": "-144767000", "totalLiabilities": "5864000", "otherCurrentAssets": "355000", "totalCurrentAssets": "7030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3512000", "currentAccountsPayable": "314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "464000", "totalShareholderEquity": "4678000", "capitalLeaseObligations": "464000", "otherCurrentLiabilities": "4098000", "totalCurrentLiabilities": "5569000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295000", "cashAndShortTermInvestments": "5971000", "commonStockSharesOutstanding": "30", "intangibleAssetsExcludingGoodwill": "2941000", "cashAndCashEquivalentsAtCarryingValue": "5971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-2945000", "capitalExpenditures": "22000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3974000", "cashflowFromInvestment": "-285000", "stockBasedCompensation": "13000", "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": "140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83000, "cost_of_revenue": 2251000, "gross_profit": -2168000, "research_and_development": 1816000, "selling_general_admin": 741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2360000, "depreciation_amortisation": 73000, "ebitda": -2287000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3629000, "tax_provision": -118000, "effective_tax_rate": null, "net_income": -3511000, "net_income_continuing_ops": null, "net_income_to_common": -3511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5971000, "short_term_investments": null, "net_receivables": 704000, "inventory": -704000, "other_current_assets": null, "total_current_assets": 7030000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2941000, "goodwill_and_intangibles": 2941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3512000, "total_assets": 10542000, "short_term_debt": 169000, "accounts_payable": 314000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5569000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 295000, "total_liabilities": 5864000, "total_debt": 169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144767000, "total_equity": 4678000, "shares_outstanding": 30, "operating_cash_flow": -2945000, "stock_based_compensation": 13000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -285000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3974000, "free_cash_flow": -2923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2360000", "ebitda": "-2287000", "netIncome": "-3511000", "grossProfit": "-2168000", "depreciation": "None", "totalRevenue": "83000", "costOfRevenue": "2251000", "interestIncome": "None", "incomeBeforeTax": "-3629000", "interestExpense": "None", "operatingIncome": "-3770000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-118000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1816000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000", "sellingGeneralAndAdministrative": "741000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "-704000", "commonStock": "1189580", "currentDebt": "None", "investments": "None", "totalAssets": "10542000", "longTermDebt": "None", "shortTermDebt": "169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2941000", "reportedCurrency": "GBP", "retainedEarnings": "-144767000", "totalLiabilities": "5864000", "otherCurrentAssets": "355000", "totalCurrentAssets": "7030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3512000", "currentAccountsPayable": "314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "464000", "totalShareholderEquity": "4678000", "capitalLeaseObligations": "464000", "otherCurrentLiabilities": "4098000", "totalCurrentLiabilities": "5569000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295000", "cashAndShortTermInvestments": "5971000", "commonStockSharesOutstanding": "30", "intangibleAssetsExcludingGoodwill": "2941000", "cashAndCashEquivalentsAtCarryingValue": "5971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-2945000", "capitalExpenditures": "22000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3974000", "cashflowFromInvestment": "-285000", "stockBasedCompensation": "13000", "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": "140000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 41500, "cost_of_revenue": 1125500, "gross_profit": -1084000, "ebit": -1180000, "ebitda": -1143500, "pretax_income": -1814500, "tax_provision": 59000, "net_income": -1755500, "net_income_to_common": -1755500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5971000, "total_current_assets": 7030000, "total_assets": 10542000, "short_term_debt": 169000, "long_term_debt": null, "total_debt": 169000, "total_liabilities": 5864000, "total_equity": 4678000, "shares_outstanding": 1331270, "goodwill_and_intangibles": 2941000 }, "cash_flow": { "operating_cash_flow": -1472500, "capital_expenditure": 11000, "free_cash_flow": -1461500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27413, "ticker_id": 5009, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1180000", "ebitda": "-1143500", "netIncome": "-1755500", "grossProfit": "-1084000", "depreciation": "None", "totalRevenue": "41500", "costOfRevenue": "1125500", "interestIncome": "None", "incomeBeforeTax": "-1814500", "interestExpense": "None", "operatingIncome": "-1180000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "59000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3001500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "908000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1125500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36500", "sellingGeneralAndAdministrative": "370500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1190000", "currentDebt": "None", "investments": "None", "totalAssets": "10542000", "longTermDebt": "None", "shortTermDebt": "169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2941000", "reportedCurrency": "None", "retainedEarnings": "-144767000", "totalLiabilities": "5864000", "otherCurrentAssets": "1059000", "totalCurrentAssets": "7030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3512000", "currentAccountsPayable": "314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "295000", "totalShareholderEquity": "4678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5086000", "totalCurrentLiabilities": "5569000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295000", "cashAndShortTermInvestments": "5971000", "commonStockSharesOutstanding": "1331270", "intangibleAssetsExcludingGoodwill": "2941000", "cashAndCashEquivalentsAtCarryingValue": "5971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1755500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1472500", "capitalExpenditures": "11000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1987000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6500", "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": "70000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41500, "cost_of_revenue": 1125500, "gross_profit": -1084000, "research_and_development": 908000, "selling_general_admin": 370500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1180000, "depreciation_amortisation": 36500, "ebitda": -1143500, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1814500, "tax_provision": 59000, "effective_tax_rate": null, "net_income": -1755500, "net_income_continuing_ops": null, "net_income_to_common": -1755500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5971000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7030000, "net_ppe": null, "goodwill": null, "intangible_assets": 2941000, "goodwill_and_intangibles": 2941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3512000, "total_assets": 10542000, "short_term_debt": 169000, "accounts_payable": 314000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5569000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 295000, "total_liabilities": 5864000, "total_debt": 169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144767000, "total_equity": 4678000, "shares_outstanding": 1331270, "operating_cash_flow": -1472500, "stock_based_compensation": 6500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1987000, "free_cash_flow": -1461500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1180000", "ebitda": "-1143500", "netIncome": "-1755500", "grossProfit": "-1084000", "depreciation": "None", "totalRevenue": "41500", "costOfRevenue": "1125500", "interestIncome": "None", "incomeBeforeTax": "-1814500", "interestExpense": "None", "operatingIncome": "-1180000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "59000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3001500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "908000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1125500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36500", "sellingGeneralAndAdministrative": "370500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1190000", "currentDebt": "None", "investments": "None", "totalAssets": "10542000", "longTermDebt": "None", "shortTermDebt": "169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2941000", "reportedCurrency": "None", "retainedEarnings": "-144767000", "totalLiabilities": "5864000", "otherCurrentAssets": "1059000", "totalCurrentAssets": "7030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3512000", "currentAccountsPayable": "314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "295000", "totalShareholderEquity": "4678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5086000", "totalCurrentLiabilities": "5569000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295000", "cashAndShortTermInvestments": "5971000", "commonStockSharesOutstanding": "1331270", "intangibleAssetsExcludingGoodwill": "2941000", "cashAndCashEquivalentsAtCarryingValue": "5971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1755500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1472500", "capitalExpenditures": "11000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1987000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6500", "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": "70000", "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": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 298000, "cost_of_revenue": 2251000, "gross_profit": -1953000, "ebit": -4244000, "ebitda": -4171000, "pretax_income": -3856000, "tax_provision": -288000, "net_income": -3568000, "net_income_to_common": -3568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5227000, "total_current_assets": 7264000, "total_assets": 7962000, "short_term_debt": 164000, "long_term_debt": null, "total_debt": 164000, "total_liabilities": 2662706, "total_equity": 5299294, "shares_outstanding": 7, "goodwill_and_intangibles": 5000 }, "cash_flow": { "operating_cash_flow": -3881000, "capital_expenditure": 4000, "free_cash_flow": -3877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27414, "ticker_id": 5009, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4244000", "ebitda": "-4171000", "netIncome": "-3568000", "grossProfit": "-1953000", "depreciation": "None", "totalRevenue": "298000", "costOfRevenue": "2251000", "interestIncome": "None", "incomeBeforeTax": "-3856000", "interestExpense": "None", "operatingIncome": "-4244000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-288000", "reportedCurrency": "GBP", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1904998", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2251000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000", "sellingGeneralAndAdministrative": "2291000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-1134000", "commonStock": "277972", "currentDebt": "None", "investments": "None", "totalAssets": "7962000", "longTermDebt": "None", "shortTermDebt": "164000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5000", "reportedCurrency": "GBP", "retainedEarnings": "-138973000", "totalLiabilities": "2662706", "otherCurrentAssets": "1134000", "totalCurrentAssets": "7264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698000", "currentAccountsPayable": "1755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "693000", "shortLongTermDebtTotal": "544000", "totalShareholderEquity": "5299294", "capitalLeaseObligations": "544000", "otherCurrentLiabilities": "364000", "totalCurrentLiabilities": "2283000", "otherNonCurrentLiabilities": "-294", "totalNonCurrentLiabilities": "379706", "cashAndShortTermInvestments": "5227000", "commonStockSharesOutstanding": "7", "intangibleAssetsExcludingGoodwill": "5000", "cashAndCashEquivalentsAtCarryingValue": "5227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-3881000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6252000", "cashflowFromInvestment": "20000", "stockBasedCompensation": "15000", "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": "143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298000, "cost_of_revenue": 2251000, "gross_profit": -1953000, "research_and_development": 2251000, "selling_general_admin": 2291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4244000, "depreciation_amortisation": 73000, "ebitda": -4171000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3856000, "tax_provision": -288000, "effective_tax_rate": null, "net_income": -3568000, "net_income_continuing_ops": null, "net_income_to_common": -3568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5227000, "short_term_investments": null, "net_receivables": 2037000, "inventory": -1134000, "other_current_assets": null, "total_current_assets": 7264000, "net_ppe": null, "goodwill": null, "intangible_assets": 5000, "goodwill_and_intangibles": 5000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 698000, "total_assets": 7962000, "short_term_debt": 164000, "accounts_payable": 1755000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2283000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 379706, "total_liabilities": 2662706, "total_debt": 164000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138973000, "total_equity": 5299294, "shares_outstanding": 7, "operating_cash_flow": -3881000, "stock_based_compensation": 15000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6252000, "free_cash_flow": -3877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4244000", "ebitda": "-4171000", "netIncome": "-3568000", "grossProfit": "-1953000", "depreciation": "None", "totalRevenue": "298000", "costOfRevenue": "2251000", "interestIncome": "None", "incomeBeforeTax": "-3856000", "interestExpense": "None", "operatingIncome": "-4244000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-288000", "reportedCurrency": "GBP", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1904998", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2251000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000", "sellingGeneralAndAdministrative": "2291000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-1134000", "commonStock": "277972", "currentDebt": "None", "investments": "None", "totalAssets": "7962000", "longTermDebt": "None", "shortTermDebt": "164000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5000", "reportedCurrency": "GBP", "retainedEarnings": "-138973000", "totalLiabilities": "2662706", "otherCurrentAssets": "1134000", "totalCurrentAssets": "7264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698000", "currentAccountsPayable": "1755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "693000", "shortLongTermDebtTotal": "544000", "totalShareholderEquity": "5299294", "capitalLeaseObligations": "544000", "otherCurrentLiabilities": "364000", "totalCurrentLiabilities": "2283000", "otherNonCurrentLiabilities": "-294", "totalNonCurrentLiabilities": "379706", "cashAndShortTermInvestments": "5227000", "commonStockSharesOutstanding": "7", "intangibleAssetsExcludingGoodwill": "5000", "cashAndCashEquivalentsAtCarryingValue": "5227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-3881000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6252000", "cashflowFromInvestment": "20000", "stockBasedCompensation": "15000", "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": "143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 149000, "cost_of_revenue": 1125500, "gross_profit": -976500, "ebit": -2122000, "ebitda": -2085500, "pretax_income": -1928000, "tax_provision": 144000, "net_income": -1784000, "net_income_to_common": -1784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5227000, "total_current_assets": 7264000, "total_assets": 7962000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2663000, "total_equity": 5299000, "shares_outstanding": 247978, "goodwill_and_intangibles": 5000 }, "cash_flow": { "operating_cash_flow": -1940500, "capital_expenditure": 2000, "free_cash_flow": -1938500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27415, "ticker_id": 5009, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2122000", "ebitda": "-2085500", "netIncome": "-1784000", "grossProfit": "-976500", "depreciation": "None", "totalRevenue": "149000", "costOfRevenue": "1125500", "interestIncome": "None", "incomeBeforeTax": "-1928000", "interestExpense": "None", "operatingIncome": "-2122000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "144000", "reportedCurrency": "GBP", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "952499", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1125500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1125500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36500", "sellingGeneralAndAdministrative": "1145500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "278000", "currentDebt": "None", "investments": "None", "totalAssets": "7962000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "5000", "reportedCurrency": "GBP", "retainedEarnings": "-138973000", "totalLiabilities": "2663000", "otherCurrentAssets": "1134000", "totalCurrentAssets": "7264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698000", "currentAccountsPayable": "1755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "693000", "shortLongTermDebtTotal": "380000", "totalShareholderEquity": "5299000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "528000", "totalCurrentLiabilities": "2283000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "380000", "cashAndShortTermInvestments": "5227000", "commonStockSharesOutstanding": "247978", "intangibleAssetsExcludingGoodwill": "5000", "cashAndCashEquivalentsAtCarryingValue": "5227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-1940500", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3126000", "cashflowFromInvestment": "10000", "stockBasedCompensation": "7500", "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": "71500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149000, "cost_of_revenue": 1125500, "gross_profit": -976500, "research_and_development": 1125500, "selling_general_admin": 1145500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2122000, "depreciation_amortisation": 36500, "ebitda": -2085500, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1928000, "tax_provision": 144000, "effective_tax_rate": null, "net_income": -1784000, "net_income_continuing_ops": null, "net_income_to_common": -1784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5227000, "short_term_investments": null, "net_receivables": 903000, "inventory": null, "other_current_assets": null, "total_current_assets": 7264000, "net_ppe": null, "goodwill": null, "intangible_assets": 5000, "goodwill_and_intangibles": 5000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 698000, "total_assets": 7962000, "short_term_debt": null, "accounts_payable": 1755000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2283000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 380000, "total_liabilities": 2663000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138973000, "total_equity": 5299000, "shares_outstanding": 247978, "operating_cash_flow": -1940500, "stock_based_compensation": 7500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3126000, "free_cash_flow": -1938500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2122000", "ebitda": "-2085500", "netIncome": "-1784000", "grossProfit": "-976500", "depreciation": "None", "totalRevenue": "149000", "costOfRevenue": "1125500", "interestIncome": "None", "incomeBeforeTax": "-1928000", "interestExpense": "None", "operatingIncome": "-2122000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "144000", "reportedCurrency": "GBP", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "952499", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1125500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1125500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36500", "sellingGeneralAndAdministrative": "1145500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "278000", "currentDebt": "None", "investments": "None", "totalAssets": "7962000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "5000", "reportedCurrency": "GBP", "retainedEarnings": "-138973000", "totalLiabilities": "2663000", "otherCurrentAssets": "1134000", "totalCurrentAssets": "7264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698000", "currentAccountsPayable": "1755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "693000", "shortLongTermDebtTotal": "380000", "totalShareholderEquity": "5299000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "528000", "totalCurrentLiabilities": "2283000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "380000", "cashAndShortTermInvestments": "5227000", "commonStockSharesOutstanding": "247978", "intangibleAssetsExcludingGoodwill": "5000", "cashAndCashEquivalentsAtCarryingValue": "5227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-1940500", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3126000", "cashflowFromInvestment": "10000", "stockBasedCompensation": "7500", "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": "71500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 231000, "cost_of_revenue": 2698000, "gross_profit": -2467000, "ebit": -3794000, "ebitda": -3713000, "pretax_income": -5090000, "tax_provision": -495000, "net_income": -4595000, "net_income_to_common": -4595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2836000, "total_current_assets": 4688000, "total_assets": 5525000, "short_term_debt": 161000, "long_term_debt": null, "total_debt": 161000, "total_liabilities": 2363000, "total_equity": 3162000, "shares_outstanding": 1, "goodwill_and_intangibles": 6000 }, "cash_flow": { "operating_cash_flow": -3509000, "capital_expenditure": 29000, "free_cash_flow": -3480000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27416, "ticker_id": 5009, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3794000", "ebitda": "-3713000", "netIncome": "-4595000", "grossProfit": "-2467000", "depreciation": "None", "totalRevenue": "231000", "costOfRevenue": "2698000", "interestIncome": "None", "incomeBeforeTax": "-5090000", "interestExpense": "None", "operatingIncome": "-3794000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-495000", "reportedCurrency": "GBP", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2616998", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2698000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000", "sellingGeneralAndAdministrative": "1333000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "108343", "currentDebt": "None", "investments": "None", "totalAssets": "5525000", "longTermDebt": "None", "shortTermDebt": "161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6000", "reportedCurrency": "GBP", "retainedEarnings": "-135336000", "totalLiabilities": "2363000", "otherCurrentAssets": "376000", "totalCurrentAssets": "4688000", "currentLongTermDebt": "0", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "837000", "currentAccountsPayable": "339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "624000", "totalShareholderEquity": "3162000", "capitalLeaseObligations": "624000", "otherCurrentLiabilities": "1323000", "totalCurrentLiabilities": "1900000", "otherNonCurrentLiabilities": "-344", "totalNonCurrentLiabilities": "463000", "cashAndShortTermInvestments": "2836000", "commonStockSharesOutstanding": "1", "intangibleAssetsExcludingGoodwill": "6000", "cashAndCashEquivalentsAtCarryingValue": "2836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4595000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-3509000", "capitalExpenditures": "29000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125000", "cashflowFromInvestment": "-203000", "stockBasedCompensation": "23000", "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": "161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 231000, "cost_of_revenue": 2698000, "gross_profit": -2467000, "research_and_development": 2698000, "selling_general_admin": 1333000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3794000, "depreciation_amortisation": 81000, "ebitda": -3713000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5090000, "tax_provision": -495000, "effective_tax_rate": null, "net_income": -4595000, "net_income_continuing_ops": null, "net_income_to_common": -4595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2836000, "short_term_investments": null, "net_receivables": 329000, "inventory": 1, "other_current_assets": null, "total_current_assets": 4688000, "net_ppe": null, "goodwill": 0, "intangible_assets": 6000, "goodwill_and_intangibles": 6000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 837000, "total_assets": 5525000, "short_term_debt": 161000, "accounts_payable": 339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1900000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 463000, "total_liabilities": 2363000, "total_debt": 161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135336000, "total_equity": 3162000, "shares_outstanding": 1, "operating_cash_flow": -3509000, "stock_based_compensation": 23000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125000, "free_cash_flow": -3480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3794000", "ebitda": "-3713000", "netIncome": "-4595000", "grossProfit": "-2467000", "depreciation": "None", "totalRevenue": "231000", "costOfRevenue": "2698000", "interestIncome": "None", "incomeBeforeTax": "-5090000", "interestExpense": "None", "operatingIncome": "-3794000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-495000", "reportedCurrency": "GBP", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2616998", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2698000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000", "sellingGeneralAndAdministrative": "1333000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "108343", "currentDebt": "None", "investments": "None", "totalAssets": "5525000", "longTermDebt": "None", "shortTermDebt": "161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6000", "reportedCurrency": "GBP", "retainedEarnings": "-135336000", "totalLiabilities": "2363000", "otherCurrentAssets": "376000", "totalCurrentAssets": "4688000", "currentLongTermDebt": "0", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "837000", "currentAccountsPayable": "339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "624000", "totalShareholderEquity": "3162000", "capitalLeaseObligations": "624000", "otherCurrentLiabilities": "1323000", "totalCurrentLiabilities": "1900000", "otherNonCurrentLiabilities": "-344", "totalNonCurrentLiabilities": "463000", "cashAndShortTermInvestments": "2836000", "commonStockSharesOutstanding": "1", "intangibleAssetsExcludingGoodwill": "6000", "cashAndCashEquivalentsAtCarryingValue": "2836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4595000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-3509000", "capitalExpenditures": "29000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125000", "cashflowFromInvestment": "-203000", "stockBasedCompensation": "23000", "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": "161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 115500, "cost_of_revenue": 1349000, "gross_profit": -1233500, "ebit": -1897000, "ebitda": -1856500, "pretax_income": -2545000, "tax_provision": 247500, "net_income": -2297500, "net_income_to_common": -2297500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2836000, "total_current_assets": 4688000, "total_assets": 5525000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2363000, "total_equity": 3162000, "shares_outstanding": 12398, "goodwill_and_intangibles": 6000 }, "cash_flow": { "operating_cash_flow": -1754500, "capital_expenditure": 14500, "free_cash_flow": -1740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27418, "ticker_id": 5009, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1897000", "ebitda": "-1856500", "netIncome": "-2297500", "grossProfit": "-1233500", "depreciation": "None", "totalRevenue": "115500", "costOfRevenue": "1349000", "interestIncome": "None", "incomeBeforeTax": "-2545000", "interestExpense": "None", "operatingIncome": "-1897000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "247500", "reportedCurrency": "GBP", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1308499", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1349000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40500", "sellingGeneralAndAdministrative": "666500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5525000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "6000", "reportedCurrency": "USD", "retainedEarnings": "-135336000", "totalLiabilities": "2363000", "otherCurrentAssets": "1522999", "totalCurrentAssets": "4688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "837000", "currentAccountsPayable": "339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "463000", "totalShareholderEquity": "3162000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1561000", "totalCurrentLiabilities": "1900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "463000", "cashAndShortTermInvestments": "2836000", "commonStockSharesOutstanding": "12398", "intangibleAssetsExcludingGoodwill": "6000", "cashAndCashEquivalentsAtCarryingValue": "2836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2297500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-1754500", "capitalExpenditures": "14500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62500", "cashflowFromInvestment": "10000", "stockBasedCompensation": "11500", "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": "80500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115500, "cost_of_revenue": 1349000, "gross_profit": -1233500, "research_and_development": 1349000, "selling_general_admin": 666500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1897000, "depreciation_amortisation": 40500, "ebitda": -1856500, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2545000, "tax_provision": 247500, "effective_tax_rate": null, "net_income": -2297500, "net_income_continuing_ops": null, "net_income_to_common": -2297500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2836000, "short_term_investments": null, "net_receivables": 329000, "inventory": 1, "other_current_assets": null, "total_current_assets": 4688000, "net_ppe": null, "goodwill": null, "intangible_assets": 6000, "goodwill_and_intangibles": 6000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 837000, "total_assets": 5525000, "short_term_debt": null, "accounts_payable": 339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1900000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 463000, "total_liabilities": 2363000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135336000, "total_equity": 3162000, "shares_outstanding": 12398, "operating_cash_flow": -1754500, "stock_based_compensation": 11500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14500, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62500, "free_cash_flow": -1740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1897000", "ebitda": "-1856500", "netIncome": "-2297500", "grossProfit": "-1233500", "depreciation": "None", "totalRevenue": "115500", "costOfRevenue": "1349000", "interestIncome": "None", "incomeBeforeTax": "-2545000", "interestExpense": "None", "operatingIncome": "-1897000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "247500", "reportedCurrency": "GBP", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1308499", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1349000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40500", "sellingGeneralAndAdministrative": "666500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5525000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "6000", "reportedCurrency": "USD", "retainedEarnings": "-135336000", "totalLiabilities": "2363000", "otherCurrentAssets": "1522999", "totalCurrentAssets": "4688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "837000", "currentAccountsPayable": "339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "463000", "totalShareholderEquity": "3162000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1561000", "totalCurrentLiabilities": "1900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "463000", "cashAndShortTermInvestments": "2836000", "commonStockSharesOutstanding": "12398", "intangibleAssetsExcludingGoodwill": "6000", "cashAndCashEquivalentsAtCarryingValue": "2836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2297500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-1754500", "capitalExpenditures": "14500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62500", "cashflowFromInvestment": "10000", "stockBasedCompensation": "11500", "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": "80500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "income_statement": { "revenue": 468000, "cost_of_revenue": 2413000, "gross_profit": -1945000, "ebit": -3778000, "ebitda": -3682000, "pretax_income": -3398000, "tax_provision": -337000, "net_income": -3061000, "net_income_to_common": -3061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6423000, "total_current_assets": 8689000, "total_assets": 9682000, "short_term_debt": 167000, "long_term_debt": null, "total_debt": 167000, "total_liabilities": 2191000, "total_equity": 7491000, "shares_outstanding": 1, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3539000, "capital_expenditure": 33000, "free_cash_flow": -3506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27419, "ticker_id": 5009, "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:18.171266+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3778000", "ebitda": "-3682000", "netIncome": "-3061000", "grossProfit": "-1945000", "depreciation": "None", "totalRevenue": "468000", "costOfRevenue": "2413000", "interestIncome": "None", "incomeBeforeTax": "-3398000", "interestExpense": "None", "operatingIncome": "-3778000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-337000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2413000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96000", "sellingGeneralAndAdministrative": "1849000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "97999", "currentDebt": "None", "investments": "None", "totalAssets": "9682000", "longTermDebt": "None", "shortTermDebt": "167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "GBP", "retainedEarnings": "-130764000", "totalLiabilities": "2191000", "otherCurrentAssets": "1023000", "totalCurrentAssets": "8689000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "993000", "currentAccountsPayable": "1280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "713000", "totalShareholderEquity": "7491000", "capitalLeaseObligations": "713000", "otherCurrentLiabilities": "198000", "totalCurrentLiabilities": "1645000", "otherNonCurrentLiabilities": "-494", "totalNonCurrentLiabilities": "546000", "cashAndShortTermInvestments": "6423000", "commonStockSharesOutstanding": "1", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3061000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3539000", "capitalExpenditures": "33000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000", "cashflowFromInvestment": "-17000", "stockBasedCompensation": "100000", "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": "182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468000, "cost_of_revenue": 2413000, "gross_profit": -1945000, "research_and_development": 2413000, "selling_general_admin": 1849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3778000, "depreciation_amortisation": 96000, "ebitda": -3682000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3398000, "tax_provision": -337000, "effective_tax_rate": null, "net_income": -3061000, "net_income_continuing_ops": null, "net_income_to_common": -3061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6423000, "short_term_investments": null, "net_receivables": 1243000, "inventory": 1, "other_current_assets": null, "total_current_assets": 8689000, "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": 993000, "total_assets": 9682000, "short_term_debt": 167000, "accounts_payable": 1280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1645000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 546000, "total_liabilities": 2191000, "total_debt": 167000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130764000, "total_equity": 7491000, "shares_outstanding": 1, "operating_cash_flow": -3539000, "stock_based_compensation": 100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78000, "free_cash_flow": -3506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3778000", "ebitda": "-3682000", "netIncome": "-3061000", "grossProfit": "-1945000", "depreciation": "None", "totalRevenue": "468000", "costOfRevenue": "2413000", "interestIncome": "None", "incomeBeforeTax": "-3398000", "interestExpense": "None", "operatingIncome": "-3778000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-337000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2413000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96000", "sellingGeneralAndAdministrative": "1849000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "97999", "currentDebt": "None", "investments": "None", "totalAssets": "9682000", "longTermDebt": "None", "shortTermDebt": "167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "GBP", "retainedEarnings": "-130764000", "totalLiabilities": "2191000", "otherCurrentAssets": "1023000", "totalCurrentAssets": "8689000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "993000", "currentAccountsPayable": "1280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "713000", "totalShareholderEquity": "7491000", "capitalLeaseObligations": "713000", "otherCurrentLiabilities": "198000", "totalCurrentLiabilities": "1645000", "otherNonCurrentLiabilities": "-494", "totalNonCurrentLiabilities": "546000", "cashAndShortTermInvestments": "6423000", "commonStockSharesOutstanding": "1", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3061000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3539000", "capitalExpenditures": "33000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000", "cashflowFromInvestment": "-17000", "stockBasedCompensation": "100000", "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": "182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" } ], "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" ] } } }