{ "ticker": { "uuid": "a8c6eca6-5d54-49bf-842a-60c63daa8746", "symbol": "ILAG", "name": "Intelligent Living Application Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/a8c6eca6-5d54-49bf-842a-60c63daa8746/", "api_url": "https://sharemaestro.com/factors/api/tickers/a8c6eca6-5d54-49bf-842a-60c63daa8746/" }, "ticker_metadata": { "id": 6590, "uuid": "a8c6eca6-5d54-49bf-842a-60c63daa8746", "symbol": "ILAG", "name": "Intelligent Living Application Group Inc", "asset_type": "equity", "market_cap": 7809300, "stock_exchange_id": 2, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "Intelligent Living Application Group Inc. manufactures and sells mechanical lock sets to customers in the United States, Canada, Australia and China markets. The company is headquartered in Kwai Chung, Hong Kong.", "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": "a8c6eca6-5d54-49bf-842a-60c63daa8746", "symbol": "ILAG", "name": "Intelligent Living Application Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/a8c6eca6-5d54-49bf-842a-60c63daa8746/", "api_url": "https://sharemaestro.com/factors/api/tickers/a8c6eca6-5d54-49bf-842a-60c63daa8746/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.5, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 3.5, "market_cap": 7269405.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -3.9837, "piotroski_f_score": 2, "momentum_12_1": -0.1498, "volatility_252d": 0.9562 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:26.693092+00:00", "batch_id": "" }, "size": { "price_close": 3.5, "market_cap": 7269405.5, "market_cap_usd": 7269405.5, "enterprise_value": 8511304.5, "shares_outstanding": 2076973, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.4968, "ptbv_ratio": 1.4968, "ps_ratio": 1.6177, "pcf_ratio": null, "pfcf_ratio": -3.0214, "ev_ebitda": null, "ev_ebit": -0.514, "ev_sales": 1.8941, "ev_fcf": -3.5376, "earnings_yield": null, "fcf_yield": -0.2827, "price_to_sales": 1.6177, "price_to_book": 1.4968, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.528 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0289, "operating_margin": -3.6852, "net_margin": -4.3056, "ebitda_margin": -3.5097, "fcf_margin": -0.5354, "roe": -3.9837, "roa": -2.2809, "roic": -2.0365, "roc_greenblatt": null, "asset_turnover": 0.5298, "cash_conversion": 0.1244, "accruals_ratio": -1.9944, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": -9.2153, "earnings_stability_5y": 1.1545, "revenue_stability_5y": 0.3385, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0153, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7466, "net_debt_to_ebitda": -0.0787, "debt_to_assets": 0.2226, "interest_coverage": -350.2183, "current_ratio": 1.9728, "quick_ratio": 0.4126, "net_debt": 1241899, "local_beta": -0.0021, "volatility_252d": 0.9562, "volatility_60d": 1.9875, "max_drawdown_12m": -0.6661, "risk_adjusted_momentum": -0.1567 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.2824, "revenue_growth_5y_cagr": -0.1672, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.6592, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1049, "price_return_3m": 0.4123, "price_return_6m": -0.2631, "price_return_9m": -0.2992, "price_return_12m": -0.239, "price_return_12m_ex1m": -0.1498, "momentum_6m": -0.2631, "momentum_12m": -0.239, "momentum_12_1": -0.1498, "distance_from_52w_high": -0.4639, "distance_from_52w_low": 0.6055, "relative_strength": -0.3969 }, "raw_ttm": { "revenue_ttm": 4493572, "gross_profit_ttm": 129802, "ebit_ttm": -16559724, "ebitda_ttm": -15771006, "net_income_ttm": -19347439, "eps_diluted_ttm": -9.3152, "operating_cash_flow_ttm": -2429866, "capital_expenditure_ttm": 23904, "fcf_ttm": -2405962, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47284, "cash_and_equivalents": 645939, "total_current_assets": 6820115, "total_current_liabilities": 3457035, "net_ppe": null, "total_assets": 8482374, "total_debt": 1887838, "total_equity": 4856622, "net_working_capital": 4604979, "book_value_per_share": 2.3383, "retained_earnings": -30181135, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.3383 }, "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": 50, "quality_composite": 51, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.495, "os_score": 0.53, "value_percentile": 0.5, "quality_percentile": 0.49, "momentum_percentile": 0.5, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1569, "ticker_id": 6590, "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": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:26.693092+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.5, "market_cap": 7269405.5, "market_cap_usd": 7269405.5, "enterprise_value": 8511304.5, "shares_outstanding": 2076973, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.49680282, "ptbv_ratio": 1.49680282, "ps_ratio": 1.61773429, "pcf_ratio": null, "pfcf_ratio": -3.02141326, "ev_ebitda": null, "ev_ebit": -0.51397623, "ev_sales": 1.89410663, "ev_fcf": -3.53758891, "earnings_yield": null, "fcf_yield": -0.28267841, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.02888615, "operating_margin": -3.68520277, "net_margin": -4.30558117, "ebitda_margin": -3.50968138, "fcf_margin": -0.53542304, "roe": -3.98372346, "roa": -2.28089907, "roic": -2.03652541, "roc_greenblatt": null, "asset_turnover": 0.52975405, "cash_conversion": 0.12435558, "accruals_ratio": -1.99443847, "sbc_to_revenue": null, "debt_to_equity": 0.74655841, "net_debt_to_ebitda": -0.07874571, "debt_to_assets": 0.2225601, "interest_coverage": -350.21834024, "current_ratio": 1.97282209, "quick_ratio": 0.41263366, "net_debt": 1241899, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.28235669, "revenue_growth_5y_cagr": -0.16723362, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.65923429, "piotroski_f_score": 2, "altman_z_score": -9.21527786, "earnings_stability_5y": 1.154509, "revenue_stability_5y": 0.338485, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10485934, "price_return_3m": 0.4122584, "price_return_6m": -0.26314238, "price_return_9m": -0.29915899, "price_return_12m": -0.23896499, "price_return_12m_ex1m": -0.14981518, "distance_from_52w_high": -0.46393016, "distance_from_52w_low": 0.60550459, "relative_strength": -0.39690604, "local_beta": -0.0021, "volatility_252d": 0.956249, "volatility_60d": 1.987464, "max_drawdown_12m": -0.66610507, "revenue_ttm": 4493572, "gross_profit_ttm": 129802, "ebit_ttm": -16559724, "ebitda_ttm": -15771006, "net_income_ttm": -19347439, "eps_diluted_ttm": -9.31520968, "operating_cash_flow_ttm": -2429866, "capital_expenditure_ttm": 23904, "fcf_ttm": -2405962, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47284, "cash_and_equivalents": 645939, "total_current_assets": 6820115, "total_current_liabilities": 3457035, "net_ppe": null, "total_assets": 8482374, "total_debt": 1887838, "total_equity": 4856622, "net_working_capital": 4604979, "book_value_per_share": 2.33831735, "retained_earnings": -30181135, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.33831735, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 51, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "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": 3.5, "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.5, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -3.9837, "momentum_12_1": -0.1498, "complete_fields": { "id": 1569, "ticker_id": 6590, "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": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:26.693092+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.5, "market_cap": 7269405.5, "market_cap_usd": 7269405.5, "enterprise_value": 8511304.5, "shares_outstanding": 2076973, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.49680282, "ptbv_ratio": 1.49680282, "ps_ratio": 1.61773429, "pcf_ratio": null, "pfcf_ratio": -3.02141326, "ev_ebitda": null, "ev_ebit": -0.51397623, "ev_sales": 1.89410663, "ev_fcf": -3.53758891, "earnings_yield": null, "fcf_yield": -0.28267841, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.02888615, "operating_margin": -3.68520277, "net_margin": -4.30558117, "ebitda_margin": -3.50968138, "fcf_margin": -0.53542304, "roe": -3.98372346, "roa": -2.28089907, "roic": -2.03652541, "roc_greenblatt": null, "asset_turnover": 0.52975405, "cash_conversion": 0.12435558, "accruals_ratio": -1.99443847, "sbc_to_revenue": null, "debt_to_equity": 0.74655841, "net_debt_to_ebitda": -0.07874571, "debt_to_assets": 0.2225601, "interest_coverage": -350.21834024, "current_ratio": 1.97282209, "quick_ratio": 0.41263366, "net_debt": 1241899, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.28235669, "revenue_growth_5y_cagr": -0.16723362, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.65923429, "piotroski_f_score": 2, "altman_z_score": -9.21527786, "earnings_stability_5y": 1.154509, "revenue_stability_5y": 0.338485, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10485934, "price_return_3m": 0.4122584, "price_return_6m": -0.26314238, "price_return_9m": -0.29915899, "price_return_12m": -0.23896499, "price_return_12m_ex1m": -0.14981518, "distance_from_52w_high": -0.46393016, "distance_from_52w_low": 0.60550459, "relative_strength": -0.39690604, "local_beta": -0.0021, "volatility_252d": 0.956249, "volatility_60d": 1.987464, "max_drawdown_12m": -0.66610507, "revenue_ttm": 4493572, "gross_profit_ttm": 129802, "ebit_ttm": -16559724, "ebitda_ttm": -15771006, "net_income_ttm": -19347439, "eps_diluted_ttm": -9.31520968, "operating_cash_flow_ttm": -2429866, "capital_expenditure_ttm": 23904, "fcf_ttm": -2405962, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47284, "cash_and_equivalents": 645939, "total_current_assets": 6820115, "total_current_liabilities": 3457035, "net_ppe": null, "total_assets": 8482374, "total_debt": 1887838, "total_equity": 4856622, "net_working_capital": 4604979, "book_value_per_share": 2.33831735, "retained_earnings": -30181135, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.33831735, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 51, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 4493572, "cost_of_revenue": 4363770, "gross_profit": 129802, "ebit": -16559724, "ebitda": -15771006, "pretax_income": -19321585, "tax_provision": 25854, "net_income": -19347439, "net_income_to_common": -19347439, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 645939, "total_current_assets": 6820115, "total_assets": 8482374, "short_term_debt": 1887838, "long_term_debt": 158193, "total_debt": 2046031, "total_liabilities": 3625752, "total_equity": 4856622, "shares_outstanding": 2036646, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2429866, "capital_expenditure": 23904, "free_cash_flow": -2405962, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95013, "ticker_id": 6590, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16559724", "ebitda": "-15771006", "netIncome": "-19347439", "grossProfit": "129802", "depreciation": "None", "totalRevenue": "4493572", "costOfRevenue": "4363770", "interestIncome": "7920", "incomeBeforeTax": "-19321585", "interestExpense": "47284", "operatingIncome": "-16559724", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25854", "reportedCurrency": "USD", "netInterestIncome": "-39364", "nonInterestIncome": "None", "operatingExpenses": "16689526", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1650938", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4363770", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "788718", "sellingGeneralAndAdministrative": "15038588", "netIncomeFromContinuingOperations": "-19347439" }, "balance": { "goodwill": "None", "inventory": "5393626", "commonStock": "2077", "currentDebt": "None", "investments": "None", "totalAssets": "8482374", "longTermDebt": "158193", "shortTermDebt": "1887838", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30181135", "totalLiabilities": "3625752", "otherCurrentAssets": "395291", "totalCurrentAssets": "6820115", "currentLongTermDebt": "1418831", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "385259", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1662258", "currentAccountsPayable": "504465", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2056555", "totalShareholderEquity": "4856622", "capitalLeaseObligations": "261115", "otherCurrentLiabilities": "1032115", "totalCurrentLiabilities": "3457035", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "168717", "cashAndShortTermInvestments": "645939", "commonStockSharesOutstanding": "2036646", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "645939", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19347439", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-328161", "operatingCashflow": "-2429866", "capitalExpenditures": "23904", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1797956", "cashflowFromInvestment": "-3304", "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": "788718", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4493572, "cost_of_revenue": 4363770, "gross_profit": 129802, "research_and_development": 1650938, "selling_general_admin": 15038588, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16559724, "depreciation_amortisation": 788718, "ebitda": -15771006, "interest_expense": 47284, "interest_income": null, "other_non_operating": null, "pretax_income": -19321585, "tax_provision": 25854, "effective_tax_rate": null, "net_income": -19347439, "net_income_continuing_ops": -19347439, "net_income_to_common": -19347439, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 645939, "short_term_investments": null, "net_receivables": 385259, "inventory": 5393626, "other_current_assets": null, "total_current_assets": 6820115, "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": 1662258, "total_assets": 8482374, "short_term_debt": 1887838, "accounts_payable": 504465, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3457035, "long_term_debt": 158193, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168717, "total_liabilities": 3625752, "total_debt": 2046031, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30181135, "total_equity": 4856622, "shares_outstanding": 2036646, "operating_cash_flow": -2429866, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23904, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3304, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1797956, "free_cash_flow": -2405962, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16559724", "ebitda": "-15771006", "netIncome": "-19347439", "grossProfit": "129802", "depreciation": "None", "totalRevenue": "4493572", "costOfRevenue": "4363770", "interestIncome": "7920", "incomeBeforeTax": "-19321585", "interestExpense": "47284", "operatingIncome": "-16559724", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25854", "reportedCurrency": "USD", "netInterestIncome": "-39364", "nonInterestIncome": "None", "operatingExpenses": "16689526", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1650938", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4363770", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "788718", "sellingGeneralAndAdministrative": "15038588", "netIncomeFromContinuingOperations": "-19347439" }, "balance": { "goodwill": "None", "inventory": "5393626", "commonStock": "2077", "currentDebt": "None", "investments": "None", "totalAssets": "8482374", "longTermDebt": "158193", "shortTermDebt": "1887838", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30181135", "totalLiabilities": "3625752", "otherCurrentAssets": "395291", "totalCurrentAssets": "6820115", "currentLongTermDebt": "1418831", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "385259", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1662258", "currentAccountsPayable": "504465", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2056555", "totalShareholderEquity": "4856622", "capitalLeaseObligations": "261115", "otherCurrentLiabilities": "1032115", "totalCurrentLiabilities": "3457035", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "168717", "cashAndShortTermInvestments": "645939", "commonStockSharesOutstanding": "2036646", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "645939", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19347439", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-328161", "operatingCashflow": "-2429866", "capitalExpenditures": "23904", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1797956", "cashflowFromInvestment": "-3304", "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": "788718", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 7506551, "cost_of_revenue": 6194843, "gross_profit": 1311708, "ebit": -3844726, "ebitda": -3047070, "pretax_income": -3607073, "tax_provision": 83214, "net_income": -3690287, "net_income_to_common": -3690287, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1280911, "total_current_assets": 8815426, "total_assets": 14440221, "short_term_debt": 663777, "long_term_debt": 248758, "total_debt": 912535, "total_liabilities": 1802155, "total_equity": 12638066, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3042081, "capital_expenditure": 115161, "free_cash_flow": -2926920, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95017, "ticker_id": 6590, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3844726", "ebitda": "-3047070", "netIncome": "-3690287", "grossProfit": "1311708", "depreciation": "None", "totalRevenue": "7506551", "costOfRevenue": "6194843", "interestIncome": "83377", "incomeBeforeTax": "-3607073", "interestExpense": "25834", "operatingIncome": "-3870560", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "83214", "reportedCurrency": "USD", "netInterestIncome": "57543", "nonInterestIncome": "None", "operatingExpenses": "5182268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "649753", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6194843", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "797656", "sellingGeneralAndAdministrative": "3403903", "netIncomeFromContinuingOperations": "-3690287" }, "balance": { "goodwill": "None", "inventory": "5034938", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "14440221", "longTermDebt": "248758", "shortTermDebt": "663777", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10833696", "totalLiabilities": "1802155", "otherCurrentAssets": "2207593", "totalCurrentAssets": "8815426", "currentLongTermDebt": "170726", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291984", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5624794", "currentAccountsPayable": "251060", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1045824", "totalShareholderEquity": "12638066", "capitalLeaseObligations": "626340", "otherCurrentLiabilities": "505260", "totalCurrentLiabilities": "1420108", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "382047", "cashAndShortTermInvestments": "1280911", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1280911", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3690287", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7647", "operatingCashflow": "-3042081", "capitalExpenditures": "115161", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44557", "cashflowFromInvestment": "-115161", "stockBasedCompensation": "0", "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": "797656", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7506551, "cost_of_revenue": 6194843, "gross_profit": 1311708, "research_and_development": 649753, "selling_general_admin": 3403903, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3844726, "depreciation_amortisation": 797656, "ebitda": -3047070, "interest_expense": 25834, "interest_income": null, "other_non_operating": null, "pretax_income": -3607073, "tax_provision": 83214, "effective_tax_rate": null, "net_income": -3690287, "net_income_continuing_ops": -3690287, "net_income_to_common": -3690287, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1280911, "short_term_investments": null, "net_receivables": 291984, "inventory": 5034938, "other_current_assets": null, "total_current_assets": 8815426, "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": 5624794, "total_assets": 14440221, "short_term_debt": 663777, "accounts_payable": 251060, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1420108, "long_term_debt": 248758, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 382047, "total_liabilities": 1802155, "total_debt": 912535, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10833696, "total_equity": 12638066, "shares_outstanding": 1806000, "operating_cash_flow": -3042081, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115161, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115161, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44557, "free_cash_flow": -2926920, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3844726", "ebitda": "-3047070", "netIncome": "-3690287", "grossProfit": "1311708", "depreciation": "None", "totalRevenue": "7506551", "costOfRevenue": "6194843", "interestIncome": "83377", "incomeBeforeTax": "-3607073", "interestExpense": "25834", "operatingIncome": "-3870560", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "83214", "reportedCurrency": "USD", "netInterestIncome": "57543", "nonInterestIncome": "None", "operatingExpenses": "5182268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "649753", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6194843", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "797656", "sellingGeneralAndAdministrative": "3403903", "netIncomeFromContinuingOperations": "-3690287" }, "balance": { "goodwill": "None", "inventory": "5034938", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "14440221", "longTermDebt": "248758", "shortTermDebt": "663777", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10833696", "totalLiabilities": "1802155", "otherCurrentAssets": "2207593", "totalCurrentAssets": "8815426", "currentLongTermDebt": "170726", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291984", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5624794", "currentAccountsPayable": "251060", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1045824", "totalShareholderEquity": "12638066", "capitalLeaseObligations": "626340", "otherCurrentLiabilities": "505260", "totalCurrentLiabilities": "1420108", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "382047", "cashAndShortTermInvestments": "1280911", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1280911", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3690287", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7647", "operatingCashflow": "-3042081", "capitalExpenditures": "115161", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44557", "cashflowFromInvestment": "-115161", "stockBasedCompensation": "0", "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": "797656", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 6443357, "cost_of_revenue": 5810015, "gross_profit": 633342, "ebit": -3866813, "ebitda": -3173282, "pretax_income": -3445281, "tax_provision": 56237, "net_income": -3501518, "net_income_to_common": -3501518, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4483730, "total_current_assets": 12102160, "total_assets": 18283858, "short_term_debt": 409015, "long_term_debt": 334319, "total_debt": 743334, "total_liabilities": 1881465, "total_equity": 16402393, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3163187, "capital_expenditure": 1360274, "free_cash_flow": -1802913, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95021, "ticker_id": 6590, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3866813", "ebitda": "-3173282", "netIncome": "-3501518", "grossProfit": "633342", "depreciation": "None", "totalRevenue": "6443357", "costOfRevenue": "5810015", "interestIncome": "244840", "incomeBeforeTax": "-3445281", "interestExpense": "26935", "operatingIncome": "-3893748", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "56237", "reportedCurrency": "USD", "netInterestIncome": "217905", "nonInterestIncome": "None", "operatingExpenses": "4527090", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5810015", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "693531", "sellingGeneralAndAdministrative": "4440314", "netIncomeFromContinuingOperations": "-3501518" }, "balance": { "goodwill": "None", "inventory": "5027747", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "18283858", "longTermDebt": "334319", "shortTermDebt": "409015", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7143409", "totalLiabilities": "1881465", "otherCurrentAssets": "1899584", "totalCurrentAssets": "12102160", "currentLongTermDebt": "129722", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "691099", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181698", "currentAccountsPayable": "324626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899517", "totalShareholderEquity": "16402393", "capitalLeaseObligations": "435476", "otherCurrentLiabilities": "576152", "totalCurrentLiabilities": "1390963", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490502", "cashAndShortTermInvestments": "4483730", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4483730", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3501518", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-586551", "operatingCashflow": "-3163187", "capitalExpenditures": "1360274", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154976", "cashflowFromInvestment": "-1360274", "stockBasedCompensation": "667016", "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": "693531", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6443357, "cost_of_revenue": 5810015, "gross_profit": 633342, "research_and_development": 0, "selling_general_admin": 4440314, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3866813, "depreciation_amortisation": 693531, "ebitda": -3173282, "interest_expense": 26935, "interest_income": null, "other_non_operating": null, "pretax_income": -3445281, "tax_provision": 56237, "effective_tax_rate": null, "net_income": -3501518, "net_income_continuing_ops": -3501518, "net_income_to_common": -3501518, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4483730, "short_term_investments": null, "net_receivables": 691099, "inventory": 5027747, "other_current_assets": null, "total_current_assets": 12102160, "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": 6181698, "total_assets": 18283858, "short_term_debt": 409015, "accounts_payable": 324626, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1390963, "long_term_debt": 334319, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 490502, "total_liabilities": 1881465, "total_debt": 743334, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7143409, "total_equity": 16402393, "shares_outstanding": 1806000, "operating_cash_flow": -3163187, "stock_based_compensation": 667016, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1360274, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1360274, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154976, "free_cash_flow": -1802913, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3866813", "ebitda": "-3173282", "netIncome": "-3501518", "grossProfit": "633342", "depreciation": "None", "totalRevenue": "6443357", "costOfRevenue": "5810015", "interestIncome": "244840", "incomeBeforeTax": "-3445281", "interestExpense": "26935", "operatingIncome": "-3893748", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "56237", "reportedCurrency": "USD", "netInterestIncome": "217905", "nonInterestIncome": "None", "operatingExpenses": "4527090", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5810015", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "693531", "sellingGeneralAndAdministrative": "4440314", "netIncomeFromContinuingOperations": "-3501518" }, "balance": { "goodwill": "None", "inventory": "5027747", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "18283858", "longTermDebt": "334319", "shortTermDebt": "409015", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7143409", "totalLiabilities": "1881465", "otherCurrentAssets": "1899584", "totalCurrentAssets": "12102160", "currentLongTermDebt": "129722", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "691099", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181698", "currentAccountsPayable": "324626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899517", "totalShareholderEquity": "16402393", "capitalLeaseObligations": "435476", "otherCurrentLiabilities": "576152", "totalCurrentLiabilities": "1390963", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490502", "cashAndShortTermInvestments": "4483730", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4483730", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3501518", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-586551", "operatingCashflow": "-3163187", "capitalExpenditures": "1360274", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154976", "cashflowFromInvestment": "-1360274", "stockBasedCompensation": "667016", "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": "693531", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 12158102, "cost_of_revenue": 9961988, "gross_profit": 2196114, "ebit": -2117556, "ebitda": -1814287, "pretax_income": -1655903, "tax_provision": 74784, "net_income": -1655903, "net_income_to_common": -1655903, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9165651, "total_current_assets": 16015777, "total_assets": 21802074, "short_term_debt": 732972, "long_term_debt": 417795, "total_debt": 1150767, "total_liabilities": 2350263, "total_equity": 19451811, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4170876, "capital_expenditure": 4181724, "free_cash_flow": 10848, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95026, "ticker_id": 6590, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2117556", "ebitda": "-1814287", "netIncome": "-1655903", "grossProfit": "2196114", "depreciation": "None", "totalRevenue": "12158102", "costOfRevenue": "9961988", "interestIncome": "27928", "incomeBeforeTax": "-1655903", "interestExpense": "147588", "operatingIncome": "-2265144", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "74784", "reportedCurrency": "USD", "netInterestIncome": "-119660", "nonInterestIncome": "None", "operatingExpenses": "4461258", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9961988", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303269", "sellingGeneralAndAdministrative": "4208197", "netIncomeFromContinuingOperations": "-1655903" }, "balance": { "goodwill": "None", "inventory": "4472487", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "21802074", "longTermDebt": "417795", "shortTermDebt": "732972", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3641891", "totalLiabilities": "2350263", "otherCurrentAssets": "487703", "totalCurrentAssets": "16015777", "currentLongTermDebt": "201222", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1889936", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5786297", "currentAccountsPayable": "396628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269299", "totalShareholderEquity": "19451811", "capitalLeaseObligations": "650282", "otherCurrentLiabilities": "602689", "totalCurrentLiabilities": "1813936", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "536327", "cashAndShortTermInvestments": "9165651", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9165651", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1655903", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "535182", "operatingCashflow": "-4170876", "capitalExpenditures": "4181724", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17397802", "cashflowFromInvestment": "-4181724", "stockBasedCompensation": "0", "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": "303269", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12158102, "cost_of_revenue": 9961988, "gross_profit": 2196114, "research_and_development": null, "selling_general_admin": 4208197, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2117556, "depreciation_amortisation": 303269, "ebitda": -1814287, "interest_expense": 147588, "interest_income": null, "other_non_operating": null, "pretax_income": -1655903, "tax_provision": 74784, "effective_tax_rate": null, "net_income": -1655903, "net_income_continuing_ops": -1655903, "net_income_to_common": -1655903, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9165651, "short_term_investments": null, "net_receivables": 1889936, "inventory": 4472487, "other_current_assets": null, "total_current_assets": 16015777, "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": 5786297, "total_assets": 21802074, "short_term_debt": 732972, "accounts_payable": 396628, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1813936, "long_term_debt": 417795, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536327, "total_liabilities": 2350263, "total_debt": 1150767, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3641891, "total_equity": 19451811, "shares_outstanding": 1806000, "operating_cash_flow": -4170876, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4181724, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4181724, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17397802, "free_cash_flow": 10848, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2117556", "ebitda": "-1814287", "netIncome": "-1655903", "grossProfit": "2196114", "depreciation": "None", "totalRevenue": "12158102", "costOfRevenue": "9961988", "interestIncome": "27928", "incomeBeforeTax": "-1655903", "interestExpense": "147588", "operatingIncome": "-2265144", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "74784", "reportedCurrency": "USD", "netInterestIncome": "-119660", "nonInterestIncome": "None", "operatingExpenses": "4461258", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9961988", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303269", "sellingGeneralAndAdministrative": "4208197", "netIncomeFromContinuingOperations": "-1655903" }, "balance": { "goodwill": "None", "inventory": "4472487", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "21802074", "longTermDebt": "417795", "shortTermDebt": "732972", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3641891", "totalLiabilities": "2350263", "otherCurrentAssets": "487703", "totalCurrentAssets": "16015777", "currentLongTermDebt": "201222", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1889936", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5786297", "currentAccountsPayable": "396628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269299", "totalShareholderEquity": "19451811", "capitalLeaseObligations": "650282", "otherCurrentLiabilities": "602689", "totalCurrentLiabilities": "1813936", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "536327", "cashAndShortTermInvestments": "9165651", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9165651", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1655903", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "535182", "operatingCashflow": "-4170876", "capitalExpenditures": "4181724", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17397802", "cashflowFromInvestment": "-4181724", "stockBasedCompensation": "0", "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": "303269", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 12543556, "cost_of_revenue": 11231253, "gross_profit": 1312303, "ebit": -1739889, "ebitda": -1480767, "pretax_income": -1386515, "tax_provision": -3, "net_income": -1386515, "net_income_to_common": -1386515, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131129, "total_current_assets": 7127138, "total_assets": 9308969, "short_term_debt": 1210107, "long_term_debt": 498367, "total_debt": 1708474, "total_liabilities": 5828683, "total_equity": 3480286, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1038967, "capital_expenditure": 9758, "free_cash_flow": -1029209, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95031, "ticker_id": 6590, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1739889", "ebitda": "-1480767", "netIncome": "-1386515", "grossProfit": "1312303", "depreciation": "None", "totalRevenue": "12543556", "costOfRevenue": "11231253", "interestIncome": "199", "incomeBeforeTax": "-1386515", "interestExpense": "57774", "operatingIncome": "-1797663", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "-57575", "nonInterestIncome": "None", "operatingExpenses": "3109966", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11231253", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259122", "sellingGeneralAndAdministrative": "2902040", "netIncomeFromContinuingOperations": "-1386515" }, "balance": { "goodwill": "None", "inventory": "5058044", "commonStock": "1300", "currentDebt": "None", "investments": "None", "totalAssets": "9308969", "longTermDebt": "498367", "shortTermDebt": "1210107", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1985988", "totalLiabilities": "5828683", "otherCurrentAssets": "306725", "totalCurrentAssets": "7127138", "currentLongTermDebt": "762826", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1631240", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2181830", "currentAccountsPayable": "1898976", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2177857", "shortLongTermDebtTotal": "2125175", "totalShareholderEquity": "3480286", "capitalLeaseObligations": "863982", "otherCurrentLiabilities": "1545292", "totalCurrentLiabilities": "4913615", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "915067", "cashAndShortTermInvestments": "131129", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "131129", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1386515", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-712854", "operatingCashflow": "-1038967", "capitalExpenditures": "9758", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "876334", "cashflowFromInvestment": "-9758", "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": "259122", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12543556, "cost_of_revenue": 11231253, "gross_profit": 1312303, "research_and_development": null, "selling_general_admin": 2902040, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1739889, "depreciation_amortisation": 259122, "ebitda": -1480767, "interest_expense": 57774, "interest_income": null, "other_non_operating": null, "pretax_income": -1386515, "tax_provision": -3, "effective_tax_rate": null, "net_income": -1386515, "net_income_continuing_ops": -1386515, "net_income_to_common": -1386515, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131129, "short_term_investments": null, "net_receivables": 1631240, "inventory": 5058044, "other_current_assets": null, "total_current_assets": 7127138, "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": 2181830, "total_assets": 9308969, "short_term_debt": 1210107, "accounts_payable": 1898976, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4913615, "long_term_debt": 498367, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 915067, "total_liabilities": 5828683, "total_debt": 1708474, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1985988, "total_equity": 3480286, "shares_outstanding": 1806000, "operating_cash_flow": -1038967, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9758, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9758, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 876334, "free_cash_flow": -1029209, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1739889", "ebitda": "-1480767", "netIncome": "-1386515", "grossProfit": "1312303", "depreciation": "None", "totalRevenue": "12543556", "costOfRevenue": "11231253", "interestIncome": "199", "incomeBeforeTax": "-1386515", "interestExpense": "57774", "operatingIncome": "-1797663", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "-57575", "nonInterestIncome": "None", "operatingExpenses": "3109966", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11231253", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259122", "sellingGeneralAndAdministrative": "2902040", "netIncomeFromContinuingOperations": "-1386515" }, "balance": { "goodwill": "None", "inventory": "5058044", "commonStock": "1300", "currentDebt": "None", "investments": "None", "totalAssets": "9308969", "longTermDebt": "498367", "shortTermDebt": "1210107", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1985988", "totalLiabilities": "5828683", "otherCurrentAssets": "306725", "totalCurrentAssets": "7127138", "currentLongTermDebt": "762826", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1631240", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2181830", "currentAccountsPayable": "1898976", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2177857", "shortLongTermDebtTotal": "2125175", "totalShareholderEquity": "3480286", "capitalLeaseObligations": "863982", "otherCurrentLiabilities": "1545292", "totalCurrentLiabilities": "4913615", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "915067", "cashAndShortTermInvestments": "131129", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "131129", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1386515", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-712854", "operatingCashflow": "-1038967", "capitalExpenditures": "9758", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "876334", "cashflowFromInvestment": "-9758", "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": "259122", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 11219559, "cost_of_revenue": 9641408, "gross_profit": 1578151, "ebit": -1008249, "ebitda": -742560, "pretax_income": -1015347, "tax_provision": 1, "net_income": -1015347, "net_income_to_common": -1015347, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302440, "total_current_assets": 6059235, "total_assets": 8453069, "short_term_debt": 1106874, "long_term_debt": 349371, "total_debt": 1456245, "total_liabilities": 4356505, "total_equity": 4096564, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1598979, "capital_expenditure": 221760, "free_cash_flow": -1377219, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95036, "ticker_id": 6590, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1008249", "ebitda": "-742560", "netIncome": "-1015347", "grossProfit": "1578151", "depreciation": "None", "totalRevenue": "11219559", "costOfRevenue": "9641408", "interestIncome": "251", "incomeBeforeTax": "-1015347", "interestExpense": "29109", "operatingIncome": "-1037358", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1", "reportedCurrency": "USD", "netInterestIncome": "-28858", "nonInterestIncome": "None", "operatingExpenses": "2615509", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9641408", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265689", "sellingGeneralAndAdministrative": "2417289", "netIncomeFromContinuingOperations": "-1015348" }, "balance": { "goodwill": "None", "inventory": "4372284", "commonStock": "1300", "currentDebt": "None", "investments": "None", "totalAssets": "8453069", "longTermDebt": "349371", "shortTermDebt": "1106874", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-599473", "totalLiabilities": "4356505", "otherCurrentAssets": "166576", "totalCurrentAssets": "6059235", "currentLongTermDebt": "720483", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1217935", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2393833", "currentAccountsPayable": "1346945", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2389847", "shortLongTermDebtTotal": "1984391", "totalShareholderEquity": "4096564", "capitalLeaseObligations": "914537", "otherCurrentLiabilities": "974231", "totalCurrentLiabilities": "3478988", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "877517", "cashAndShortTermInvestments": "302440", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "302440", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1015348", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-683703", "operatingCashflow": "-1598979", "capitalExpenditures": "221760", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1049390", "cashflowFromInvestment": "-221760", "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": "265689", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11219559, "cost_of_revenue": 9641408, "gross_profit": 1578151, "research_and_development": null, "selling_general_admin": 2417289, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1008249, "depreciation_amortisation": 265689, "ebitda": -742560, "interest_expense": 29109, "interest_income": null, "other_non_operating": null, "pretax_income": -1015347, "tax_provision": 1, "effective_tax_rate": null, "net_income": -1015347, "net_income_continuing_ops": -1015348, "net_income_to_common": -1015347, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302440, "short_term_investments": null, "net_receivables": 1217935, "inventory": 4372284, "other_current_assets": null, "total_current_assets": 6059235, "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": 2393833, "total_assets": 8453069, "short_term_debt": 1106874, "accounts_payable": 1346945, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3478988, "long_term_debt": 349371, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 877517, "total_liabilities": 4356505, "total_debt": 1456245, "preferred_stock": null, "minority_interest": null, "retained_earnings": -599473, "total_equity": 4096564, "shares_outstanding": 1806000, "operating_cash_flow": -1598979, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221760, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221760, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1049390, "free_cash_flow": -1377219, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1008249", "ebitda": "-742560", "netIncome": "-1015347", "grossProfit": "1578151", "depreciation": "None", "totalRevenue": "11219559", "costOfRevenue": "9641408", "interestIncome": "251", "incomeBeforeTax": "-1015347", "interestExpense": "29109", "operatingIncome": "-1037358", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1", "reportedCurrency": "USD", "netInterestIncome": "-28858", "nonInterestIncome": "None", "operatingExpenses": "2615509", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9641408", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265689", "sellingGeneralAndAdministrative": "2417289", "netIncomeFromContinuingOperations": "-1015348" }, "balance": { "goodwill": "None", "inventory": "4372284", "commonStock": "1300", "currentDebt": "None", "investments": "None", "totalAssets": "8453069", "longTermDebt": "349371", "shortTermDebt": "1106874", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-599473", "totalLiabilities": "4356505", "otherCurrentAssets": "166576", "totalCurrentAssets": "6059235", "currentLongTermDebt": "720483", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1217935", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2393833", "currentAccountsPayable": "1346945", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2389847", "shortLongTermDebtTotal": "1984391", "totalShareholderEquity": "4096564", "capitalLeaseObligations": "914537", "otherCurrentLiabilities": "974231", "totalCurrentLiabilities": "3478988", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "877517", "cashAndShortTermInvestments": "302440", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "302440", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1015348", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-683703", "operatingCashflow": "-1598979", "capitalExpenditures": "221760", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1049390", "cashflowFromInvestment": "-221760", "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": "265689", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 11129943, "cost_of_revenue": 10011940, "gross_profit": 1118003, "ebit": -1382138, "ebitda": -1098238, "pretax_income": -1278641, "tax_provision": -1, "net_income": -1278641, "net_income_to_common": -1278641, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1069879, "total_current_assets": 5448452, "total_assets": 8509137, "short_term_debt": 564800, "long_term_debt": null, "total_debt": 564800, "total_liabilities": 4124768, "total_equity": 4384369, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -289403, "capital_expenditure": 112755, "free_cash_flow": -176648, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95041, "ticker_id": 6590, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1382138", "ebitda": "-1098238", "netIncome": "-1278641", "grossProfit": "1118003", "depreciation": "None", "totalRevenue": "11129943", "costOfRevenue": "10011940", "interestIncome": "817", "incomeBeforeTax": "-1278641", "interestExpense": "26338", "operatingIncome": "-1408476", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1", "reportedCurrency": "USD", "netInterestIncome": "-25521", "nonInterestIncome": "None", "operatingExpenses": "2526479", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10011940", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283900", "sellingGeneralAndAdministrative": "2318997", "netIncomeFromContinuingOperations": "-1278641" }, "balance": { "goodwill": "None", "inventory": "3429038", "commonStock": "1300", "currentDebt": "None", "investments": "None", "totalAssets": "8509137", "longTermDebt": "None", "shortTermDebt": "564800", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "415875", "totalLiabilities": "4124768", "otherCurrentAssets": "67896", "totalCurrentAssets": "5448452", "currentLongTermDebt": "142334", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "881639", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3060685", "currentAccountsPayable": "1305428", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3056698", "shortLongTermDebtTotal": "1707465", "totalShareholderEquity": "4384369", "capitalLeaseObligations": "1565131", "otherCurrentLiabilities": "987137", "totalCurrentLiabilities": "2982103", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1142665", "cashAndShortTermInvestments": "1069879", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1069879", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1278641", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "235972", "operatingCashflow": "-289403", "capitalExpenditures": "112755", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204698", "cashflowFromInvestment": "-112755", "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": "283900", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11129943, "cost_of_revenue": 10011940, "gross_profit": 1118003, "research_and_development": null, "selling_general_admin": 2318997, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1382138, "depreciation_amortisation": 283900, "ebitda": -1098238, "interest_expense": 26338, "interest_income": null, "other_non_operating": null, "pretax_income": -1278641, "tax_provision": -1, "effective_tax_rate": null, "net_income": -1278641, "net_income_continuing_ops": -1278641, "net_income_to_common": -1278641, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1069879, "short_term_investments": null, "net_receivables": 881639, "inventory": 3429038, "other_current_assets": null, "total_current_assets": 5448452, "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": 3060685, "total_assets": 8509137, "short_term_debt": 564800, "accounts_payable": 1305428, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2982103, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1142665, "total_liabilities": 4124768, "total_debt": 564800, "preferred_stock": null, "minority_interest": null, "retained_earnings": 415875, "total_equity": 4384369, "shares_outstanding": 1806000, "operating_cash_flow": -289403, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112755, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112755, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 204698, "free_cash_flow": -176648, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1382138", "ebitda": "-1098238", "netIncome": "-1278641", "grossProfit": "1118003", "depreciation": "None", "totalRevenue": "11129943", "costOfRevenue": "10011940", "interestIncome": "817", "incomeBeforeTax": "-1278641", "interestExpense": "26338", "operatingIncome": "-1408476", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1", "reportedCurrency": "USD", "netInterestIncome": "-25521", "nonInterestIncome": "None", "operatingExpenses": "2526479", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10011940", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283900", "sellingGeneralAndAdministrative": "2318997", "netIncomeFromContinuingOperations": "-1278641" }, "balance": { "goodwill": "None", "inventory": "3429038", "commonStock": "1300", "currentDebt": "None", "investments": "None", "totalAssets": "8509137", "longTermDebt": "None", "shortTermDebt": "564800", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "415875", "totalLiabilities": "4124768", "otherCurrentAssets": "67896", "totalCurrentAssets": "5448452", "currentLongTermDebt": "142334", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "881639", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3060685", "currentAccountsPayable": "1305428", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3056698", "shortLongTermDebtTotal": "1707465", "totalShareholderEquity": "4384369", "capitalLeaseObligations": "1565131", "otherCurrentLiabilities": "987137", "totalCurrentLiabilities": "2982103", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1142665", "cashAndShortTermInvestments": "1069879", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1069879", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1278641", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "235972", "operatingCashflow": "-289403", "capitalExpenditures": "112755", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204698", "cashflowFromInvestment": "-112755", "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": "283900", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 14415069, "cost_of_revenue": 13437630, "gross_profit": 977439, "ebit": -1400895, "ebitda": -1096389, "pretax_income": -1409306, "tax_provision": 119859, "net_income": -1409306, "net_income_to_common": -1409306, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1267568, "total_current_assets": 6214425, "total_assets": 8016696, "short_term_debt": 691577, "long_term_debt": null, "total_debt": 691577, "total_liabilities": 3388009, "total_equity": 4628687, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 522629, "capital_expenditure": 112757, "free_cash_flow": 635386, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95046, "ticker_id": 6590, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1400895", "ebitda": "-1096389", "netIncome": "-1409306", "grossProfit": "977439", "depreciation": "None", "totalRevenue": "14415069", "costOfRevenue": "13437630", "interestIncome": "697", "incomeBeforeTax": "-1409306", "interestExpense": "49100", "operatingIncome": "-1449995", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "119859", "reportedCurrency": "USD", "netInterestIncome": "-48403", "nonInterestIncome": "None", "operatingExpenses": "2427434", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13437630", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304506", "sellingGeneralAndAdministrative": "2099815", "netIncomeFromContinuingOperations": "-1409306" }, "balance": { "goodwill": "None", "inventory": "3665010", "commonStock": "1300", "currentDebt": "None", "investments": "None", "totalAssets": "8016696", "longTermDebt": "None", "shortTermDebt": "691577", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1694516", "totalLiabilities": "3388009", "otherCurrentAssets": "215842", "totalCurrentAssets": "6214425", "currentLongTermDebt": "660578", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1066005", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1802271", "currentAccountsPayable": "1133996", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1798284", "shortLongTermDebtTotal": "764899", "totalShareholderEquity": "4628687", "capitalLeaseObligations": "104321", "otherCurrentLiabilities": "1394403", "totalCurrentLiabilities": "3314687", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "73322", "cashAndShortTermInvestments": "1267568", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1267568", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1409306", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "957199", "operatingCashflow": "522629", "capitalExpenditures": "112757", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "379014", "cashflowFromInvestment": "-112757", "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": "304506", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14415069, "cost_of_revenue": 13437630, "gross_profit": 977439, "research_and_development": null, "selling_general_admin": 2099815, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1400895, "depreciation_amortisation": 304506, "ebitda": -1096389, "interest_expense": 49100, "interest_income": null, "other_non_operating": null, "pretax_income": -1409306, "tax_provision": 119859, "effective_tax_rate": null, "net_income": -1409306, "net_income_continuing_ops": -1409306, "net_income_to_common": -1409306, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1267568, "short_term_investments": null, "net_receivables": 1066005, "inventory": 3665010, "other_current_assets": null, "total_current_assets": 6214425, "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": 1802271, "total_assets": 8016696, "short_term_debt": 691577, "accounts_payable": 1133996, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3314687, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 73322, "total_liabilities": 3388009, "total_debt": 691577, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1694516, "total_equity": 4628687, "shares_outstanding": 1806000, "operating_cash_flow": 522629, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112757, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112757, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 379014, "free_cash_flow": 635386, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1400895", "ebitda": "-1096389", "netIncome": "-1409306", "grossProfit": "977439", "depreciation": "None", "totalRevenue": "14415069", "costOfRevenue": "13437630", "interestIncome": "697", "incomeBeforeTax": "-1409306", "interestExpense": "49100", "operatingIncome": "-1449995", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "119859", "reportedCurrency": "USD", "netInterestIncome": "-48403", "nonInterestIncome": "None", "operatingExpenses": "2427434", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13437630", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304506", "sellingGeneralAndAdministrative": "2099815", "netIncomeFromContinuingOperations": "-1409306" }, "balance": { "goodwill": "None", "inventory": "3665010", "commonStock": "1300", "currentDebt": "None", "investments": "None", "totalAssets": "8016696", "longTermDebt": "None", "shortTermDebt": "691577", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1694516", "totalLiabilities": "3388009", "otherCurrentAssets": "215842", "totalCurrentAssets": "6214425", "currentLongTermDebt": "660578", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1066005", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1802271", "currentAccountsPayable": "1133996", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1798284", "shortLongTermDebtTotal": "764899", "totalShareholderEquity": "4628687", "capitalLeaseObligations": "104321", "otherCurrentLiabilities": "1394403", "totalCurrentLiabilities": "3314687", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "73322", "cashAndShortTermInvestments": "1267568", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1267568", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1409306", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "957199", "operatingCashflow": "522629", "capitalExpenditures": "112757", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "379014", "cashflowFromInvestment": "-112757", "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": "304506", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 2188307, "cost_of_revenue": 2304543, "gross_profit": -116236, "ebit": -11194023, "ebitda": -10799347, "pretax_income": -14003066, "tax_provision": 14106, "net_income": -14017172, "net_income_to_common": -14017172, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 645939, "total_current_assets": 6820115, "total_assets": 8482374, "short_term_debt": 1887838, "long_term_debt": null, "total_debt": 1887838, "total_liabilities": 3625752, "total_equity": 4856622, "shares_outstanding": 2076973, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -690248, "capital_expenditure": 3462, "free_cash_flow": -686786, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95011, "ticker_id": 6590, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11194023", "ebitda": "-10799347", "netIncome": "-14017172", "grossProfit": "-116236", "depreciation": "None", "totalRevenue": "2188307", "costOfRevenue": "2304543", "interestIncome": "None", "incomeBeforeTax": "-14003066", "interestExpense": "24000", "operatingIncome": "-11194023", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14106", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11077787", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1650938", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2304543", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394676", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5393626", "commonStock": "2077", "currentDebt": "None", "investments": "None", "totalAssets": "8482374", "longTermDebt": "None", "shortTermDebt": "1887838", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-30181135", "totalLiabilities": "3625752", "otherCurrentAssets": "395291", "totalCurrentAssets": "6820115", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "385259", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1662258", "currentAccountsPayable": "504465", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2056555", "totalShareholderEquity": "4856622", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1032115", "totalCurrentLiabilities": "3457035", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "168717", "cashAndShortTermInvestments": "645939", "commonStockSharesOutstanding": "2076973", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "645939", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14017172", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-306984", "operatingCashflow": "-690248", "capitalExpenditures": "3462", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "524986", "cashflowFromInvestment": "17135", "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": "394676", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2188307, "cost_of_revenue": 2304543, "gross_profit": -116236, "research_and_development": 1650938, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11194023, "depreciation_amortisation": 394676, "ebitda": -10799347, "interest_expense": 24000, "interest_income": null, "other_non_operating": null, "pretax_income": -14003066, "tax_provision": 14106, "effective_tax_rate": null, "net_income": -14017172, "net_income_continuing_ops": null, "net_income_to_common": -14017172, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 645939, "short_term_investments": null, "net_receivables": 385259, "inventory": 5393626, "other_current_assets": null, "total_current_assets": 6820115, "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": 1662258, "total_assets": 8482374, "short_term_debt": 1887838, "accounts_payable": 504465, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3457035, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168717, "total_liabilities": 3625752, "total_debt": 1887838, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30181135, "total_equity": 4856622, "shares_outstanding": 2076973, "operating_cash_flow": -690248, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3462, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17135, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 524986, "free_cash_flow": -686786, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11194023", "ebitda": "-10799347", "netIncome": "-14017172", "grossProfit": "-116236", "depreciation": "None", "totalRevenue": "2188307", "costOfRevenue": "2304543", "interestIncome": "None", "incomeBeforeTax": "-14003066", "interestExpense": "24000", "operatingIncome": "-11194023", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14106", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11077787", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1650938", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2304543", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394676", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5393626", "commonStock": "2077", "currentDebt": "None", "investments": "None", "totalAssets": "8482374", "longTermDebt": "None", "shortTermDebt": "1887838", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-30181135", "totalLiabilities": "3625752", "otherCurrentAssets": "395291", "totalCurrentAssets": "6820115", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "385259", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1662258", "currentAccountsPayable": "504465", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2056555", "totalShareholderEquity": "4856622", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1032115", "totalCurrentLiabilities": "3457035", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "168717", "cashAndShortTermInvestments": "645939", "commonStockSharesOutstanding": "2076973", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "645939", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14017172", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-306984", "operatingCashflow": "-690248", "capitalExpenditures": "3462", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "524986", "cashflowFromInvestment": "17135", "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": "394676", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 645939, "total_current_assets": 6820115, "total_assets": 8482374, "short_term_debt": null, "long_term_debt": 158193, "total_debt": 158193, "total_liabilities": 3625752, "total_equity": 4856622, "shares_outstanding": 2076948, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95012, "ticker_id": 6590, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "5393626", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8482374", "longTermDebt": "158193", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30181135", "totalLiabilities": "3625752", "otherCurrentAssets": "None", "totalCurrentAssets": "6820115", "currentLongTermDebt": "1418831", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235142", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1662259", "currentAccountsPayable": "504466", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4856622", "capitalLeaseObligations": "261115", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3457035", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "168717", "cashAndShortTermInvestments": "645939", "commonStockSharesOutstanding": "2076948", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "645939", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 645939, "short_term_investments": null, "net_receivables": 235142, "inventory": 5393626, "other_current_assets": null, "total_current_assets": 6820115, "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": 1662259, "total_assets": 8482374, "short_term_debt": null, "accounts_payable": 504466, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3457035, "long_term_debt": 158193, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168717, "total_liabilities": 3625752, "total_debt": 158193, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30181135, "total_equity": 4856622, "shares_outstanding": 2076948, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "5393626", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8482374", "longTermDebt": "158193", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30181135", "totalLiabilities": "3625752", "otherCurrentAssets": "None", "totalCurrentAssets": "6820115", "currentLongTermDebt": "1418831", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235142", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1662259", "currentAccountsPayable": "504466", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4856622", "capitalLeaseObligations": "261115", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3457035", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "168717", "cashAndShortTermInvestments": "645939", "commonStockSharesOutstanding": "2076948", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "645939", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 2305265, "cost_of_revenue": 2059227, "gross_profit": 246038, "ebit": -5295232, "ebitda": -4901190, "pretax_income": -5318519, "tax_provision": 11748, "net_income": -5330267, "net_income_to_common": -5330267, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 793969, "total_current_assets": 8181416, "total_assets": 13279902, "short_term_debt": 1450314, "long_term_debt": 201943, "total_debt": 1652257, "total_liabilities": 2199989, "total_equity": 11079912, "shares_outstanding": 1996731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1739617, "capital_expenditure": 20442, "free_cash_flow": -1719175, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95014, "ticker_id": 6590, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5295232", "ebitda": "-4901190", "netIncome": "-5330267", "grossProfit": "246038", "depreciation": "None", "totalRevenue": "2305265", "costOfRevenue": "2059227", "interestIncome": "None", "incomeBeforeTax": "-5318519", "interestExpense": "23283", "operatingIncome": "-5365701", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11748", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5611739", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2059227", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394042", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5056205", "commonStock": "2077", "currentDebt": "None", "investments": "None", "totalAssets": "13279902", "longTermDebt": "201943", "shortTermDebt": "1450314", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16163962", "totalLiabilities": "2199989", "otherCurrentAssets": "2040702", "totalCurrentAssets": "8181416", "currentLongTermDebt": "1068509", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5098485", "currentAccountsPayable": "41557", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1734578", "totalShareholderEquity": "11079912", "capitalLeaseObligations": "464126", "otherCurrentLiabilities": "395775", "totalCurrentLiabilities": "1915725", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "284264", "cashAndShortTermInvestments": "793969", "commonStockSharesOutstanding": "1996731", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "793969", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5330267", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-21176", "operatingCashflow": "-1739617", "capitalExpenditures": "20442", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1272969", "cashflowFromInvestment": "-20439", "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": "394042", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2305265, "cost_of_revenue": 2059227, "gross_profit": 246038, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5295232, "depreciation_amortisation": 394042, "ebitda": -4901190, "interest_expense": 23283, "interest_income": null, "other_non_operating": null, "pretax_income": -5318519, "tax_provision": 11748, "effective_tax_rate": null, "net_income": -5330267, "net_income_continuing_ops": null, "net_income_to_common": -5330267, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 793969, "short_term_investments": null, "net_receivables": 290540, "inventory": 5056205, "other_current_assets": null, "total_current_assets": 8181416, "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": 5098485, "total_assets": 13279902, "short_term_debt": 1450314, "accounts_payable": 41557, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1915725, "long_term_debt": 201943, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 284264, "total_liabilities": 2199989, "total_debt": 1652257, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16163962, "total_equity": 11079912, "shares_outstanding": 1996731, "operating_cash_flow": -1739617, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20442, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20439, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1272969, "free_cash_flow": -1719175, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5295232", "ebitda": "-4901190", "netIncome": "-5330267", "grossProfit": "246038", "depreciation": "None", "totalRevenue": "2305265", "costOfRevenue": "2059227", "interestIncome": "None", "incomeBeforeTax": "-5318519", "interestExpense": "23283", "operatingIncome": "-5365701", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11748", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5611739", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2059227", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394042", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5056205", "commonStock": "2077", "currentDebt": "None", "investments": "None", "totalAssets": "13279902", "longTermDebt": "201943", "shortTermDebt": "1450314", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16163962", "totalLiabilities": "2199989", "otherCurrentAssets": "2040702", "totalCurrentAssets": "8181416", "currentLongTermDebt": "1068509", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5098485", "currentAccountsPayable": "41557", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1734578", "totalShareholderEquity": "11079912", "capitalLeaseObligations": "464126", "otherCurrentLiabilities": "395775", "totalCurrentLiabilities": "1915725", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "284264", "cashAndShortTermInvestments": "793969", "commonStockSharesOutstanding": "1996731", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "793969", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5330267", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-21176", "operatingCashflow": "-1739617", "capitalExpenditures": "20442", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1272969", "cashflowFromInvestment": "-20439", "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": "394042", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 3033520, "cost_of_revenue": 2423996, "gross_profit": 609524, "ebit": -1529631, "ebitda": -1129893, "pretax_income": -1412402, "tax_provision": 28578, "net_income": -1440980, "net_income_to_common": -1440980, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1280911, "total_current_assets": 8815426, "total_assets": 14440221, "short_term_debt": 663777, "long_term_debt": null, "total_debt": 663777, "total_liabilities": 1802155, "total_equity": 12638066, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -997568, "capital_expenditure": 80651, "free_cash_flow": -916917, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95015, "ticker_id": 6590, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1529631", "ebitda": "-1129893", "netIncome": "-1440980", "grossProfit": "609524", "depreciation": "None", "totalRevenue": "3033520", "costOfRevenue": "2423996", "interestIncome": "None", "incomeBeforeTax": "-1412402", "interestExpense": "10102", "operatingIncome": "-1539733", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "28578", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2149257", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1340", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2423996", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399738", "sellingGeneralAndAdministrative": "1622280", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5034938", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "14440221", "longTermDebt": "None", "shortTermDebt": "663777", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-10833696", "totalLiabilities": "1802155", "otherCurrentAssets": "2207593", "totalCurrentAssets": "8815426", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291984", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5624794", "currentAccountsPayable": "251060", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1045824", "totalShareholderEquity": "12638066", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "505260", "totalCurrentLiabilities": "1420108", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "382047", "cashAndShortTermInvestments": "1280911", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1280911", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1440980", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "29798", "operatingCashflow": "-997568", "capitalExpenditures": "80651", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43020", "cashflowFromInvestment": "-80654", "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": "399738", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3033520, "cost_of_revenue": 2423996, "gross_profit": 609524, "research_and_development": 1340, "selling_general_admin": 1622280, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1529631, "depreciation_amortisation": 399738, "ebitda": -1129893, "interest_expense": 10102, "interest_income": null, "other_non_operating": null, "pretax_income": -1412402, "tax_provision": 28578, "effective_tax_rate": null, "net_income": -1440980, "net_income_continuing_ops": null, "net_income_to_common": -1440980, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1280911, "short_term_investments": null, "net_receivables": 291984, "inventory": 5034938, "other_current_assets": null, "total_current_assets": 8815426, "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": 5624794, "total_assets": 14440221, "short_term_debt": 663777, "accounts_payable": 251060, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1420108, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 382047, "total_liabilities": 1802155, "total_debt": 663777, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10833696, "total_equity": 12638066, "shares_outstanding": 1806000, "operating_cash_flow": -997568, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80651, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80654, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43020, "free_cash_flow": -916917, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1529631", "ebitda": "-1129893", "netIncome": "-1440980", "grossProfit": "609524", "depreciation": "None", "totalRevenue": "3033520", "costOfRevenue": "2423996", "interestIncome": "None", "incomeBeforeTax": "-1412402", "interestExpense": "10102", "operatingIncome": "-1539733", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "28578", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2149257", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1340", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2423996", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399738", "sellingGeneralAndAdministrative": "1622280", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5034938", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "14440221", "longTermDebt": "None", "shortTermDebt": "663777", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-10833696", "totalLiabilities": "1802155", "otherCurrentAssets": "2207593", "totalCurrentAssets": "8815426", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291984", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5624794", "currentAccountsPayable": "251060", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1045824", "totalShareholderEquity": "12638066", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "505260", "totalCurrentLiabilities": "1420108", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "382047", "cashAndShortTermInvestments": "1280911", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1280911", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1440980", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "29798", "operatingCashflow": "-997568", "capitalExpenditures": "80651", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43020", "cashflowFromInvestment": "-80654", "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": "399738", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1280911, "total_current_assets": 8815426, "total_assets": 14440221, "short_term_debt": null, "long_term_debt": 248758, "total_debt": 248758, "total_liabilities": 1802155, "total_equity": 12638066, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95016, "ticker_id": 6590, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "5034938", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14440221", "longTermDebt": "248758", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10833696", "totalLiabilities": "1802155", "otherCurrentAssets": "None", "totalCurrentAssets": "8815426", "currentLongTermDebt": "170726", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139214", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5624795", "currentAccountsPayable": "251060", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "12638066", "capitalLeaseObligations": "626340", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1420108", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "382047", "cashAndShortTermInvestments": "1280911", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1280911", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1280911, "short_term_investments": null, "net_receivables": 139214, "inventory": 5034938, "other_current_assets": null, "total_current_assets": 8815426, "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": 5624795, "total_assets": 14440221, "short_term_debt": null, "accounts_payable": 251060, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1420108, "long_term_debt": 248758, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 382047, "total_liabilities": 1802155, "total_debt": 248758, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10833696, "total_equity": 12638066, "shares_outstanding": 1806000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "5034938", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14440221", "longTermDebt": "248758", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10833696", "totalLiabilities": "1802155", "otherCurrentAssets": "None", "totalCurrentAssets": "8815426", "currentLongTermDebt": "170726", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139214", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5624795", "currentAccountsPayable": "251060", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "12638066", "capitalLeaseObligations": "626340", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1420108", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "382047", "cashAndShortTermInvestments": "1280911", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1280911", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 4473031, "cost_of_revenue": 3770847, "gross_profit": 702184, "ebit": -2315095, "ebitda": -1917177, "pretax_income": -2194671, "tax_provision": 54636, "net_income": -2249307, "net_income_to_common": -2249307, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2316129, "total_current_assets": 10024564, "total_assets": 16295843, "short_term_debt": 637856, "long_term_debt": 291830, "total_debt": 929686, "total_liabilities": 2144641, "total_equity": 14151202, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2044512, "capital_expenditure": 34507, "free_cash_flow": -2010005, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95018, "ticker_id": 6590, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2315095", "ebitda": "-1917177", "netIncome": "-2249307", "grossProfit": "702184", "depreciation": "None", "totalRevenue": "4473031", "costOfRevenue": "3770847", "interestIncome": "None", "incomeBeforeTax": "-2194671", "interestExpense": "15732", "operatingIncome": "-2330827", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "54636", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3033011", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "648413", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3770847", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397918", "sellingGeneralAndAdministrative": "1781623", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4658931", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "16295843", "longTermDebt": "291830", "shortTermDebt": "637856", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9392716", "totalLiabilities": "2144641", "otherCurrentAssets": "2745184", "totalCurrentAssets": "10024564", "currentLongTermDebt": "84633", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "304320", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6271279", "currentAccountsPayable": "327380", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1294768", "totalShareholderEquity": "14151202", "capitalLeaseObligations": "918305", "otherCurrentLiabilities": "515599", "totalCurrentLiabilities": "1487730", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "656911", "cashAndShortTermInvestments": "2316129", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2316129", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2249307", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-37446", "operatingCashflow": "-2044512", "capitalExpenditures": "34507", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87578", "cashflowFromInvestment": "-34507", "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": "397918", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4473031, "cost_of_revenue": 3770847, "gross_profit": 702184, "research_and_development": 648413, "selling_general_admin": 1781623, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2315095, "depreciation_amortisation": 397918, "ebitda": -1917177, "interest_expense": 15732, "interest_income": null, "other_non_operating": null, "pretax_income": -2194671, "tax_provision": 54636, "effective_tax_rate": null, "net_income": -2249307, "net_income_continuing_ops": null, "net_income_to_common": -2249307, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2316129, "short_term_investments": null, "net_receivables": 304320, "inventory": 4658931, "other_current_assets": null, "total_current_assets": 10024564, "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": 6271279, "total_assets": 16295843, "short_term_debt": 637856, "accounts_payable": 327380, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1487730, "long_term_debt": 291830, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 656911, "total_liabilities": 2144641, "total_debt": 929686, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9392716, "total_equity": 14151202, "shares_outstanding": 1806000, "operating_cash_flow": -2044512, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34507, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34507, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87578, "free_cash_flow": -2010005, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2315095", "ebitda": "-1917177", "netIncome": "-2249307", "grossProfit": "702184", "depreciation": "None", "totalRevenue": "4473031", "costOfRevenue": "3770847", "interestIncome": "None", "incomeBeforeTax": "-2194671", "interestExpense": "15732", "operatingIncome": "-2330827", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "54636", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3033011", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "648413", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3770847", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397918", "sellingGeneralAndAdministrative": "1781623", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4658931", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "16295843", "longTermDebt": "291830", "shortTermDebt": "637856", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9392716", "totalLiabilities": "2144641", "otherCurrentAssets": "2745184", "totalCurrentAssets": "10024564", "currentLongTermDebt": "84633", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "304320", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6271279", "currentAccountsPayable": "327380", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1294768", "totalShareholderEquity": "14151202", "capitalLeaseObligations": "918305", "otherCurrentLiabilities": "515599", "totalCurrentLiabilities": "1487730", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "656911", "cashAndShortTermInvestments": "2316129", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2316129", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2249307", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-37446", "operatingCashflow": "-2044512", "capitalExpenditures": "34507", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87578", "cashflowFromInvestment": "-34507", "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": "397918", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 4507716, "cost_of_revenue": 4061120, "gross_profit": 446596, "ebit": -892668, "ebitda": -495947, "pretax_income": -624760, "tax_provision": 56237, "net_income": -680997, "net_income_to_common": -680997, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4483730, "total_current_assets": 12102160, "total_assets": 18283858, "short_term_debt": 409015, "long_term_debt": null, "total_debt": 409015, "total_liabilities": 1881465, "total_equity": 16402393, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1755302, "capital_expenditure": 572212, "free_cash_flow": -1183090, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95019, "ticker_id": 6590, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-892668", "ebitda": "-495947", "netIncome": "-680997", "grossProfit": "446596", "depreciation": "None", "totalRevenue": "4507716", "costOfRevenue": "4061120", "interestIncome": "None", "incomeBeforeTax": "-624760", "interestExpense": "12812", "operatingIncome": "-905480", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "56237", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1352076", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4061120", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "396721", "sellingGeneralAndAdministrative": "1299820", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5027747", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "18283858", "longTermDebt": "None", "shortTermDebt": "409015", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-7143409", "totalLiabilities": "1881465", "otherCurrentAssets": "1899584", "totalCurrentAssets": "12102160", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "691099", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181698", "currentAccountsPayable": "324626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899517", "totalShareholderEquity": "16402393", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "576152", "totalCurrentLiabilities": "1390963", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490502", "cashAndShortTermInvestments": "4483730", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4483730", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-680997", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "154845", "operatingCashflow": "-1755302", "capitalExpenditures": "572212", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700052", "cashflowFromInvestment": "-572212", "stockBasedCompensation": "-325184", "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": "396721", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4507716, "cost_of_revenue": 4061120, "gross_profit": 446596, "research_and_development": null, "selling_general_admin": 1299820, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -892668, "depreciation_amortisation": 396721, "ebitda": -495947, "interest_expense": 12812, "interest_income": null, "other_non_operating": null, "pretax_income": -624760, "tax_provision": 56237, "effective_tax_rate": null, "net_income": -680997, "net_income_continuing_ops": null, "net_income_to_common": -680997, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4483730, "short_term_investments": null, "net_receivables": 691099, "inventory": 5027747, "other_current_assets": null, "total_current_assets": 12102160, "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": 6181698, "total_assets": 18283858, "short_term_debt": 409015, "accounts_payable": 324626, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1390963, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 490502, "total_liabilities": 1881465, "total_debt": 409015, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7143409, "total_equity": 16402393, "shares_outstanding": 1806000, "operating_cash_flow": -1755302, "stock_based_compensation": -325184, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 572212, "acquisitions": null, "other_investing": null, "investing_cash_flow": -572212, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -700052, "free_cash_flow": -1183090, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-892668", "ebitda": "-495947", "netIncome": "-680997", "grossProfit": "446596", "depreciation": "None", "totalRevenue": "4507716", "costOfRevenue": "4061120", "interestIncome": "None", "incomeBeforeTax": "-624760", "interestExpense": "12812", "operatingIncome": "-905480", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "56237", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1352076", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4061120", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "396721", "sellingGeneralAndAdministrative": "1299820", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5027747", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "18283858", "longTermDebt": "None", "shortTermDebt": "409015", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-7143409", "totalLiabilities": "1881465", "otherCurrentAssets": "1899584", "totalCurrentAssets": "12102160", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "691099", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181698", "currentAccountsPayable": "324626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899517", "totalShareholderEquity": "16402393", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "576152", "totalCurrentLiabilities": "1390963", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490502", "cashAndShortTermInvestments": "4483730", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4483730", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-680997", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "154845", "operatingCashflow": "-1755302", "capitalExpenditures": "572212", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700052", "cashflowFromInvestment": "-572212", "stockBasedCompensation": "-325184", "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": "396721", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4483730, "total_current_assets": 12102160, "total_assets": 18283858, "short_term_debt": null, "long_term_debt": 334319, "total_debt": 334319, "total_liabilities": 1881465, "total_equity": 16402393, "shares_outstanding": 18060000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95020, "ticker_id": 6590, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "5027747", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "18283858", "longTermDebt": "334319", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7143409", "totalLiabilities": "1881465", "otherCurrentAssets": "None", "totalCurrentAssets": "12102160", "currentLongTermDebt": "129722", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "445500", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181698", "currentAccountsPayable": "324626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "16402393", "capitalLeaseObligations": "435476", "otherCurrentLiabilities": "-1", "totalCurrentLiabilities": "1390963", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490502", "cashAndShortTermInvestments": "4483730", "commonStockSharesOutstanding": "18060000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4483730", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4483730, "short_term_investments": null, "net_receivables": 445500, "inventory": 5027747, "other_current_assets": null, "total_current_assets": 12102160, "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": 6181698, "total_assets": 18283858, "short_term_debt": null, "accounts_payable": 324626, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1390963, "long_term_debt": 334319, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 490502, "total_liabilities": 1881465, "total_debt": 334319, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7143409, "total_equity": 16402393, "shares_outstanding": 18060000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "5027747", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "18283858", "longTermDebt": "334319", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7143409", "totalLiabilities": "1881465", "otherCurrentAssets": "None", "totalCurrentAssets": "12102160", "currentLongTermDebt": "129722", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "445500", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181698", "currentAccountsPayable": "324626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "16402393", "capitalLeaseObligations": "435476", "otherCurrentLiabilities": "-1", "totalCurrentLiabilities": "1390963", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490502", "cashAndShortTermInvestments": "4483730", "commonStockSharesOutstanding": "18060000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4483730", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 4507716, "cost_of_revenue": 4061120, "gross_profit": 446596, "ebit": -892668, "ebitda": -495947, "pretax_income": -624760, "tax_provision": 56237, "net_income": -680997, "net_income_to_common": -680997, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4483730, "total_current_assets": 12102160, "total_assets": 18283858, "short_term_debt": 409015, "long_term_debt": null, "total_debt": 409015, "total_liabilities": 1881465, "total_equity": 16402393, "shares_outstanding": 18060000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1755302, "capital_expenditure": 572212, "free_cash_flow": -1183090, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95022, "ticker_id": 6590, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-892668", "ebitda": "-495947", "netIncome": "-680997", "grossProfit": "446596", "depreciation": "None", "totalRevenue": "4507716", "costOfRevenue": "4061120", "interestIncome": "None", "incomeBeforeTax": "-624760", "interestExpense": "12812", "operatingIncome": "-892668", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56237", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1184667", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4061120", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "396721", "sellingGeneralAndAdministrative": "1299820", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5027747", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "18283858", "longTermDebt": "None", "shortTermDebt": "409015", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-7143409", "totalLiabilities": "1881465", "otherCurrentAssets": "1899584", "totalCurrentAssets": "12102160", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "691099", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181697", "currentAccountsPayable": "324626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899517", "totalShareholderEquity": "16402393", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "170356", "totalCurrentLiabilities": "1390963", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490502", "cashAndShortTermInvestments": "4483730", "commonStockSharesOutstanding": "18060000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4483730", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-680997", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "154845", "operatingCashflow": "-1755302", "capitalExpenditures": "572212", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700052", "cashflowFromInvestment": "None", "stockBasedCompensation": "-325184", "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": "396721", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4507716, "cost_of_revenue": 4061120, "gross_profit": 446596, "research_and_development": null, "selling_general_admin": 1299820, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -892668, "depreciation_amortisation": 396721, "ebitda": -495947, "interest_expense": 12812, "interest_income": null, "other_non_operating": null, "pretax_income": -624760, "tax_provision": 56237, "effective_tax_rate": null, "net_income": -680997, "net_income_continuing_ops": null, "net_income_to_common": -680997, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4483730, "short_term_investments": null, "net_receivables": 691099, "inventory": 5027747, "other_current_assets": null, "total_current_assets": 12102160, "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": 6181697, "total_assets": 18283858, "short_term_debt": 409015, "accounts_payable": 324626, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1390963, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 490502, "total_liabilities": 1881465, "total_debt": 409015, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7143409, "total_equity": 16402393, "shares_outstanding": 18060000, "operating_cash_flow": -1755302, "stock_based_compensation": -325184, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 572212, "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": -700052, "free_cash_flow": -1183090, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-892668", "ebitda": "-495947", "netIncome": "-680997", "grossProfit": "446596", "depreciation": "None", "totalRevenue": "4507716", "costOfRevenue": "4061120", "interestIncome": "None", "incomeBeforeTax": "-624760", "interestExpense": "12812", "operatingIncome": "-892668", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56237", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1184667", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4061120", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "396721", "sellingGeneralAndAdministrative": "1299820", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5027747", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "18283858", "longTermDebt": "None", "shortTermDebt": "409015", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-7143409", "totalLiabilities": "1881465", "otherCurrentAssets": "1899584", "totalCurrentAssets": "12102160", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "691099", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181697", "currentAccountsPayable": "324626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899517", "totalShareholderEquity": "16402393", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "170356", "totalCurrentLiabilities": "1390963", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490502", "cashAndShortTermInvestments": "4483730", "commonStockSharesOutstanding": "18060000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4483730", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-680997", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "154845", "operatingCashflow": "-1755302", "capitalExpenditures": "572212", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700052", "cashflowFromInvestment": "None", "stockBasedCompensation": "-325184", "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": "396721", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 1935641, "cost_of_revenue": 1748895, "gross_profit": 186746, "ebit": -2974145, "ebitda": -2677335, "pretax_income": -2820521, "tax_provision": null, "net_income": -2820521, "net_income_to_common": -2820521, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7513948, "total_current_assets": 13807119, "total_assets": 19988334, "short_term_debt": 1304854, "long_term_debt": 376659, "total_debt": 1681513, "total_liabilities": 2739507, "total_equity": 17248827, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1407885, "capital_expenditure": 788062, "free_cash_flow": -619823, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95023, "ticker_id": 6590, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2974145", "ebitda": "-2677335", "netIncome": "-2820521", "grossProfit": "186746", "depreciation": "None", "totalRevenue": "1935641", "costOfRevenue": "1748895", "interestIncome": "None", "incomeBeforeTax": "-2820521", "interestExpense": "14123", "operatingIncome": "-2988268", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3175014", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1748895", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296810", "sellingGeneralAndAdministrative": "3140494", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5056320", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "19988334", "longTermDebt": "376659", "shortTermDebt": "1304854", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6462412", "totalLiabilities": "2739507", "otherCurrentAssets": "510926", "totalCurrentAssets": "13807119", "currentLongTermDebt": "787433", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "725925", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181214", "currentAccountsPayable": "333782", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1883516", "totalShareholderEquity": "17248827", "capitalLeaseObligations": "719424", "otherCurrentLiabilities": "522209", "totalCurrentLiabilities": "2160845", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "578662", "cashAndShortTermInvestments": "7513948", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7513948", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2820521", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-741396", "operatingCashflow": "-1407885", "capitalExpenditures": "788062", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "545076", "cashflowFromInvestment": "-788062", "stockBasedCompensation": "992200", "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": "296810", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1935641, "cost_of_revenue": 1748895, "gross_profit": 186746, "research_and_development": null, "selling_general_admin": 3140494, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2974145, "depreciation_amortisation": 296810, "ebitda": -2677335, "interest_expense": 14123, "interest_income": null, "other_non_operating": null, "pretax_income": -2820521, "tax_provision": null, "effective_tax_rate": null, "net_income": -2820521, "net_income_continuing_ops": null, "net_income_to_common": -2820521, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7513948, "short_term_investments": null, "net_receivables": 725925, "inventory": 5056320, "other_current_assets": null, "total_current_assets": 13807119, "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": 6181214, "total_assets": 19988334, "short_term_debt": 1304854, "accounts_payable": 333782, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2160845, "long_term_debt": 376659, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 578662, "total_liabilities": 2739507, "total_debt": 1681513, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6462412, "total_equity": 17248827, "shares_outstanding": 1806000, "operating_cash_flow": -1407885, "stock_based_compensation": 992200, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 788062, "acquisitions": null, "other_investing": null, "investing_cash_flow": -788062, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 545076, "free_cash_flow": -619823, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2974145", "ebitda": "-2677335", "netIncome": "-2820521", "grossProfit": "186746", "depreciation": "None", "totalRevenue": "1935641", "costOfRevenue": "1748895", "interestIncome": "None", "incomeBeforeTax": "-2820521", "interestExpense": "14123", "operatingIncome": "-2988268", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3175014", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1748895", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296810", "sellingGeneralAndAdministrative": "3140494", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5056320", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "19988334", "longTermDebt": "376659", "shortTermDebt": "1304854", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6462412", "totalLiabilities": "2739507", "otherCurrentAssets": "510926", "totalCurrentAssets": "13807119", "currentLongTermDebt": "787433", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "725925", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181214", "currentAccountsPayable": "333782", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1883516", "totalShareholderEquity": "17248827", "capitalLeaseObligations": "719424", "otherCurrentLiabilities": "522209", "totalCurrentLiabilities": "2160845", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "578662", "cashAndShortTermInvestments": "7513948", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7513948", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2820521", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-741396", "operatingCashflow": "-1407885", "capitalExpenditures": "788062", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "545076", "cashflowFromInvestment": "-788062", "stockBasedCompensation": "992200", "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": "296810", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 4815242, "cost_of_revenue": 3674371, "gross_profit": 1140871, "ebit": -1615342, "ebitda": -1435820, "pretax_income": -1422172, "tax_provision": -3, "net_income": -1422172, "net_income_to_common": -1422172, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9165651, "total_current_assets": 16015777, "total_assets": 21802074, "short_term_debt": 732972, "long_term_debt": null, "total_debt": 732972, "total_liabilities": 2350263, "total_equity": 19451811, "shares_outstanding": 18060000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2301413, "capital_expenditure": 4117807, "free_cash_flow": 1816394, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95024, "ticker_id": 6590, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1615342", "ebitda": "-1435820", "netIncome": "-1422172", "grossProfit": "1140871", "depreciation": "None", "totalRevenue": "4815242", "costOfRevenue": "3674371", "interestIncome": "None", "incomeBeforeTax": "-1422172", "interestExpense": "29772", "operatingIncome": "-1615340", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2756214", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3674371", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179522", "sellingGeneralAndAdministrative": "2712550", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4472487", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "21802074", "longTermDebt": "None", "shortTermDebt": "732972", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3641891", "totalLiabilities": "2350263", "otherCurrentAssets": "487703", "totalCurrentAssets": "16015777", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1889936", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5786297", "currentAccountsPayable": "396628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269299", "totalShareholderEquity": "19451811", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "677972", "totalCurrentLiabilities": "1813936", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "536327", "cashAndShortTermInvestments": "9165651", "commonStockSharesOutstanding": "18060000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9165651", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1422172", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "492040", "operatingCashflow": "-2301413", "capitalExpenditures": "4117807", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15486318", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179522", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4815242, "cost_of_revenue": 3674371, "gross_profit": 1140871, "research_and_development": null, "selling_general_admin": 2712550, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1615342, "depreciation_amortisation": 179522, "ebitda": -1435820, "interest_expense": 29772, "interest_income": null, "other_non_operating": null, "pretax_income": -1422172, "tax_provision": -3, "effective_tax_rate": null, "net_income": -1422172, "net_income_continuing_ops": null, "net_income_to_common": -1422172, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9165651, "short_term_investments": null, "net_receivables": 1889936, "inventory": 4472487, "other_current_assets": null, "total_current_assets": 16015777, "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": 5786297, "total_assets": 21802074, "short_term_debt": 732972, "accounts_payable": 396628, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1813936, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536327, "total_liabilities": 2350263, "total_debt": 732972, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3641891, "total_equity": 19451811, "shares_outstanding": 18060000, "operating_cash_flow": -2301413, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4117807, "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": 15486318, "free_cash_flow": 1816394, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1615342", "ebitda": "-1435820", "netIncome": "-1422172", "grossProfit": "1140871", "depreciation": "None", "totalRevenue": "4815242", "costOfRevenue": "3674371", "interestIncome": "None", "incomeBeforeTax": "-1422172", "interestExpense": "29772", "operatingIncome": "-1615340", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2756214", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3674371", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179522", "sellingGeneralAndAdministrative": "2712550", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4472487", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "21802074", "longTermDebt": "None", "shortTermDebt": "732972", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3641891", "totalLiabilities": "2350263", "otherCurrentAssets": "487703", "totalCurrentAssets": "16015777", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1889936", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5786297", "currentAccountsPayable": "396628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269299", "totalShareholderEquity": "19451811", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "677972", "totalCurrentLiabilities": "1813936", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "536327", "cashAndShortTermInvestments": "9165651", "commonStockSharesOutstanding": "18060000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9165651", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1422172", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "492040", "operatingCashflow": "-2301413", "capitalExpenditures": "4117807", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15486318", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179522", "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": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "income_statement": { "revenue": 4815242, "cost_of_revenue": 3674371, "gross_profit": 1140871, "ebit": -1615343, "ebitda": -1435821, "pretax_income": -1422172, "tax_provision": -3, "net_income": -1422172, "net_income_to_common": -1422172, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9165651, "total_current_assets": 16015777, "total_assets": 21802074, "short_term_debt": 732972, "long_term_debt": 417795, "total_debt": 1150767, "total_liabilities": 2350263, "total_equity": 19451811, "shares_outstanding": 1806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2301413, "capital_expenditure": 4117807, "free_cash_flow": 1816394, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95025, "ticker_id": 6590, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:40.072024+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1615343", "ebitda": "-1435821", "netIncome": "-1422172", "grossProfit": "1140871", "depreciation": "None", "totalRevenue": "4815242", "costOfRevenue": "3674371", "interestIncome": "None", "incomeBeforeTax": "-1422172", "interestExpense": "29772", "operatingIncome": "-1645115", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2785986", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3674371", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179522", "sellingGeneralAndAdministrative": "2712550", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4472487", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "21802074", "longTermDebt": "417795", "shortTermDebt": "732972", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3641891", "totalLiabilities": "2350263", "otherCurrentAssets": "487703", "totalCurrentAssets": "16015777", "currentLongTermDebt": "201222", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1889936", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5786297", "currentAccountsPayable": "396628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269299", "totalShareholderEquity": "19451811", "capitalLeaseObligations": "650282", "otherCurrentLiabilities": "602689", "totalCurrentLiabilities": "1813936", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "536327", "cashAndShortTermInvestments": "9165651", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9165651", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1422172", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "492040", "operatingCashflow": "-2301413", "capitalExpenditures": "4117807", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15486318", "cashflowFromInvestment": "-4117807", "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": "179522", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4815242, "cost_of_revenue": 3674371, "gross_profit": 1140871, "research_and_development": null, "selling_general_admin": 2712550, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1615343, "depreciation_amortisation": 179522, "ebitda": -1435821, "interest_expense": 29772, "interest_income": null, "other_non_operating": null, "pretax_income": -1422172, "tax_provision": -3, "effective_tax_rate": null, "net_income": -1422172, "net_income_continuing_ops": null, "net_income_to_common": -1422172, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9165651, "short_term_investments": null, "net_receivables": 1889936, "inventory": 4472487, "other_current_assets": null, "total_current_assets": 16015777, "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": 5786297, "total_assets": 21802074, "short_term_debt": 732972, "accounts_payable": 396628, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1813936, "long_term_debt": 417795, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536327, "total_liabilities": 2350263, "total_debt": 1150767, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3641891, "total_equity": 19451811, "shares_outstanding": 1806000, "operating_cash_flow": -2301413, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4117807, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4117807, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15486318, "free_cash_flow": 1816394, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1615343", "ebitda": "-1435821", "netIncome": "-1422172", "grossProfit": "1140871", "depreciation": "None", "totalRevenue": "4815242", "costOfRevenue": "3674371", "interestIncome": "None", "incomeBeforeTax": "-1422172", "interestExpense": "29772", "operatingIncome": "-1645115", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2785986", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3674371", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179522", "sellingGeneralAndAdministrative": "2712550", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4472487", "commonStock": "1806", "currentDebt": "None", "investments": "None", "totalAssets": "21802074", "longTermDebt": "417795", "shortTermDebt": "732972", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3641891", "totalLiabilities": "2350263", "otherCurrentAssets": "487703", "totalCurrentAssets": "16015777", "currentLongTermDebt": "201222", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1889936", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5786297", "currentAccountsPayable": "396628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269299", "totalShareholderEquity": "19451811", "capitalLeaseObligations": "650282", "otherCurrentLiabilities": "602689", "totalCurrentLiabilities": "1813936", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "536327", "cashAndShortTermInvestments": "9165651", "commonStockSharesOutstanding": "1806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9165651", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1422172", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "492040", "operatingCashflow": "-2301413", "capitalExpenditures": "4117807", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15486318", "cashflowFromInvestment": "-4117807", "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": "179522", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }