{ "ticker": { "uuid": "acc059dc-d087-4995-aed3-a3373255a229", "symbol": "SUNE", "name": "SUNation Energy Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/acc059dc-d087-4995-aed3-a3373255a229/", "api_url": "https://sharemaestro.com/factors/api/tickers/acc059dc-d087-4995-aed3-a3373255a229/" }, "ticker_metadata": { "id": 8420, "uuid": "acc059dc-d087-4995-aed3-a3373255a229", "symbol": "SUNE", "name": "SUNation Energy Inc.", "asset_type": "equity", "market_cap": 5483700, "stock_exchange_id": 2, "industry": "Solar", "sector": "Technology", "description": "SUNation Energy Inc. is a prominent player in the solar energy sector, focusing on the design, installation, and maintenance of photovoltaic systems for residential and commercial clients. With a strong commitment to sustainability and environmental stewardship, the company employs cutting-edge technologies to optimize energy efficiency and minimize costs for its customers. As global demand for renewable energy solutions rises, SUNation's emphasis on innovation and customer-centric services positions it as a vital contributor to the clean energy transition, making it an attractive prospect for institutional investors seeking to capitalize on the expanding renewable energy market.", "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": "acc059dc-d087-4995-aed3-a3373255a229", "symbol": "SUNE", "name": "SUNation Energy Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/acc059dc-d087-4995-aed3-a3373255a229/", "api_url": "https://sharemaestro.com/factors/api/tickers/acc059dc-d087-4995-aed3-a3373255a229/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.26, "value": 0.38, "quality": 0.37, "momentum": 0.37, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 1.13, "market_cap": 3849476.08, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0717, "roe": -0.567, "piotroski_f_score": 7, "momentum_12_1": -0.006, "volatility_252d": 1.5414 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:25.898103+00:00", "batch_id": "" }, "size": { "price_close": 1.13, "market_cap": 3849476.08, "market_cap_usd": 3849476.08, "enterprise_value": 8437761.08, "shares_outstanding": 3406616, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.19, "ptbv_ratio": null, "ps_ratio": 0.0579, "pcf_ratio": null, "pfcf_ratio": -4.9982, "ev_ebitda": null, "ev_ebit": -0.8013, "ev_sales": 0.127, "ev_fcf": -10.9557, "earnings_yield": null, "fcf_yield": -0.0913, "price_to_sales": 0.0579, "price_to_book": 0.19, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 7.8769 }, "yield": { "dividend_yield": 0.0717, "buyback_yield": 0, "shareholder_yield": 0.0717, "debt_paydown_yield": null, "total_yield": 0.0717 }, "quality": { "gross_margin": 0.3633, "operating_margin": -0.1584, "net_margin": -0.1728, "ebitda_margin": -0.1197, "fcf_margin": -0.0116, "roe": -0.567, "roa": -0.2863, "roic": -0.3178, "roc_greenblatt": null, "asset_turnover": 1.6566, "cash_conversion": 0.067, "accruals_ratio": -0.2662, "sbc_to_revenue": -0.0008, "piotroski_f_score": 7, "altman_z_score": -1.218, "earnings_stability_5y": 0.9689, "revenue_stability_5y": 0.8259, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6018, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9802, "net_debt_to_ebitda": -0.5769, "debt_to_assets": 0.1564, "interest_coverage": -7.9674, "current_ratio": 0.7205, "quick_ratio": 0.4909, "net_debt": 4588285, "local_beta": -0.0018, "volatility_252d": 1.5414, "volatility_60d": 3.907, "max_drawdown_12m": -0.5252, "risk_adjusted_momentum": -0.0039 }, "growth": { "revenue_growth_1y": 0.181, "revenue_growth_3y_cagr": 0.3773, "revenue_growth_5y_cagr": 0.5484, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.9969, "revenue_growth": 0.181, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3152, "price_return_3m": -0.0887, "price_return_6m": -0.1567, "price_return_9m": -0.226, "price_return_12m": -0.3193, "price_return_12m_ex1m": -0.006, "momentum_6m": -0.1567, "momentum_12m": -0.3193, "momentum_12_1": -0.006, "distance_from_52w_high": -0.5252, "distance_from_52w_low": 0.1895, "relative_strength": -0.4772 }, "raw_ttm": { "revenue_ttm": 66463811, "gross_profit_ttm": 24144548, "ebit_ttm": -10529871, "ebitda_ttm": -7953948, "net_income_ttm": -11487182, "eps_diluted_ttm": -3.372, "operating_cash_flow_ttm": -805748, "capital_expenditure_ttm": 35577, "fcf_ttm": -770171, "dividends_paid_ttm": 276000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1321615, "cash_and_equivalents": 1686605, "total_current_assets": 9049534, "total_current_liabilities": 12559290, "net_ppe": null, "total_assets": 40120052, "total_debt": 6274890, "total_equity": 20260313, "net_working_capital": -2033879, "book_value_per_share": 5.9473, "retained_earnings": -57882493, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6607514, "tangible_book_per_share": null }, "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": 62, "quality_composite": 63, "momentum_composite": 63, "growth_composite": 63, "yield_composite": 62, "svqf_composite": 70, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.375, "os_score": 0.26, "value_percentile": 0.38, "quality_percentile": 0.37, "momentum_percentile": 0.37, "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": 90, "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": 2655, "ticker_id": 8420, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:25.898103+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.13, "market_cap": 3849476.08, "market_cap_usd": 3849476.08, "enterprise_value": 8437761.08, "shares_outstanding": 3406616, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.19000082, "ptbv_ratio": null, "ps_ratio": 0.05791838, "pcf_ratio": null, "pfcf_ratio": -4.99820959, "ev_ebitda": null, "ev_ebit": -0.80131666, "ev_sales": 0.12695271, "ev_fcf": -10.95569825, "earnings_yield": null, "fcf_yield": -0.0912767, "dividend_yield": 0.07169807, "buyback_yield": 0, "shareholder_yield": 0.07169807, "debt_paydown_yield": null, "total_yield": 0.07169807, "gross_margin": 0.3632736, "operating_margin": -0.15843014, "net_margin": -0.17283363, "ebitda_margin": -0.11967337, "fcf_margin": -0.01158782, "roe": -0.56697949, "roa": -0.28632022, "roic": -0.31782088, "roc_greenblatt": null, "asset_turnover": 1.65662325, "cash_conversion": 0.06704612, "accruals_ratio": -0.26623679, "sbc_to_revenue": -0.00083819, "debt_to_equity": 0.98022864, "net_debt_to_ebitda": -0.5768563, "debt_to_assets": 0.15640284, "interest_coverage": -7.96742697, "current_ratio": 0.72054503, "quick_ratio": 0.49087425, "net_debt": 4588285, "revenue_growth_1y": 0.18096594, "revenue_growth_3y_cagr": 0.37729782, "revenue_growth_5y_cagr": 0.54837259, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.99689534, "piotroski_f_score": 7, "altman_z_score": -1.2179945, "earnings_stability_5y": 0.968893, "revenue_stability_5y": 0.825881, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.31515152, "price_return_3m": -0.08870968, "price_return_6m": -0.15671642, "price_return_9m": -0.2260274, "price_return_12m": -0.31927711, "price_return_12m_ex1m": -0.0060241, "distance_from_52w_high": -0.52521008, "distance_from_52w_low": 0.18947368, "relative_strength": -0.47721816, "local_beta": -0.0018, "volatility_252d": 1.541433, "volatility_60d": 3.90697, "max_drawdown_12m": -0.52521008, "revenue_ttm": 66463811, "gross_profit_ttm": 24144548, "ebit_ttm": -10529871, "ebitda_ttm": -7953948, "net_income_ttm": -11487182, "eps_diluted_ttm": -3.37202138, "operating_cash_flow_ttm": -805748, "capital_expenditure_ttm": 35577, "fcf_ttm": -770171, "dividends_paid_ttm": 276000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1321615, "cash_and_equivalents": 1686605, "total_current_assets": 9049534, "total_current_liabilities": 12559290, "net_ppe": null, "total_assets": 40120052, "total_debt": 6274890, "total_equity": 20260313, "net_working_capital": -2033879, "book_value_per_share": 5.94734276, "retained_earnings": -57882493, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6607514, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 62, "quality_composite": 63, "momentum_composite": 63, "growth_composite": 63, "yield_composite": 62, "svqf_composite": 70, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.13, "os": 0.26, "value": 0.38, "quality": 0.37, "momentum": 0.37, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0717, "roe": -0.567, "momentum_12_1": -0.006, "complete_fields": { "id": 2655, "ticker_id": 8420, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:25.898103+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.13, "market_cap": 3849476.08, "market_cap_usd": 3849476.08, "enterprise_value": 8437761.08, "shares_outstanding": 3406616, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.19000082, "ptbv_ratio": null, "ps_ratio": 0.05791838, "pcf_ratio": null, "pfcf_ratio": -4.99820959, "ev_ebitda": null, "ev_ebit": -0.80131666, "ev_sales": 0.12695271, "ev_fcf": -10.95569825, "earnings_yield": null, "fcf_yield": -0.0912767, "dividend_yield": 0.07169807, "buyback_yield": 0, "shareholder_yield": 0.07169807, "debt_paydown_yield": null, "total_yield": 0.07169807, "gross_margin": 0.3632736, "operating_margin": -0.15843014, "net_margin": -0.17283363, "ebitda_margin": -0.11967337, "fcf_margin": -0.01158782, "roe": -0.56697949, "roa": -0.28632022, "roic": -0.31782088, "roc_greenblatt": null, "asset_turnover": 1.65662325, "cash_conversion": 0.06704612, "accruals_ratio": -0.26623679, "sbc_to_revenue": -0.00083819, "debt_to_equity": 0.98022864, "net_debt_to_ebitda": -0.5768563, "debt_to_assets": 0.15640284, "interest_coverage": -7.96742697, "current_ratio": 0.72054503, "quick_ratio": 0.49087425, "net_debt": 4588285, "revenue_growth_1y": 0.18096594, "revenue_growth_3y_cagr": 0.37729782, "revenue_growth_5y_cagr": 0.54837259, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.99689534, "piotroski_f_score": 7, "altman_z_score": -1.2179945, "earnings_stability_5y": 0.968893, "revenue_stability_5y": 0.825881, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.31515152, "price_return_3m": -0.08870968, "price_return_6m": -0.15671642, "price_return_9m": -0.2260274, "price_return_12m": -0.31927711, "price_return_12m_ex1m": -0.0060241, "distance_from_52w_high": -0.52521008, "distance_from_52w_low": 0.18947368, "relative_strength": -0.47721816, "local_beta": -0.0018, "volatility_252d": 1.541433, "volatility_60d": 3.90697, "max_drawdown_12m": -0.52521008, "revenue_ttm": 66463811, "gross_profit_ttm": 24144548, "ebit_ttm": -10529871, "ebitda_ttm": -7953948, "net_income_ttm": -11487182, "eps_diluted_ttm": -3.37202138, "operating_cash_flow_ttm": -805748, "capital_expenditure_ttm": 35577, "fcf_ttm": -770171, "dividends_paid_ttm": 276000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1321615, "cash_and_equivalents": 1686605, "total_current_assets": 9049534, "total_current_liabilities": 12559290, "net_ppe": null, "total_assets": 40120052, "total_debt": 6274890, "total_equity": 20260313, "net_working_capital": -2033879, "book_value_per_share": 5.94734276, "retained_earnings": -57882493, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6607514, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 62, "quality_composite": 63, "momentum_composite": 63, "growth_composite": 63, "yield_composite": 62, "svqf_composite": 70, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 71906000, "cost_of_revenue": 44362000, "gross_profit": 27544000, "ebit": -1673000, "ebitda": 830615, "pretax_income": -10842000, "tax_provision": 51000, "net_income": -10893000, "net_income_to_common": -10893000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7182344, "total_current_assets": 16473979, "total_assets": 48244120, "short_term_debt": 2422488, "long_term_debt": 4469372, "total_debt": 6891860, "total_liabilities": 23899114, "total_equity": 24345006, "shares_outstanding": 2488000, "goodwill_and_intangibles": 27427202 }, "cash_flow": { "operating_cash_flow": 955000, "capital_expenditure": 48594, "free_cash_flow": 1003594, "dividends_paid": 276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178298, "ticker_id": 8420, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1673000", "ebitda": "830615", "netIncome": "-10893000", "grossProfit": "27544000", "depreciation": "None", "totalRevenue": "71906000", "costOfRevenue": "44362000", "interestIncome": "None", "incomeBeforeTax": "-10842000", "interestExpense": "2336000", "operatingIncome": "-1673000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "51000", "reportedCurrency": "USD", "netInterestIncome": "-2335925", "nonInterestIncome": "None", "operatingExpenses": "29217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2503615", "sellingGeneralAndAdministrative": "26979750", "netIncomeFromContinuingOperations": "-10892833" }, "balance": { "goodwill": "17443869", "inventory": "2534984", "commonStock": "170331", "currentDebt": "None", "investments": "None", "totalAssets": "48244120", "longTermDebt": "4469372", "shortTermDebt": "2422488", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9983333", "reportedCurrency": "USD", "retainedEarnings": "-53791879", "totalLiabilities": "23899114", "otherCurrentAssets": "1837579", "totalCurrentAssets": "16473979", "currentLongTermDebt": "2130248", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4919072", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31770141", "currentAccountsPayable": "7395318", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10050338", "totalShareholderEquity": "24345006", "capitalLeaseObligations": "3450718", "otherCurrentLiabilities": "2852614", "totalCurrentLiabilities": "15407571", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8491543", "cashAndShortTermInvestments": "7182344", "commonStockSharesOutstanding": "2488000", "intangibleAssetsExcludingGoodwill": "9983333", "cashAndCashEquivalentsAtCarryingValue": "7182344", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10893000", "profitLoss": "None", "dividendPayout": "276000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "36821", "operatingCashflow": "955000", "capitalExpenditures": "48594", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5125000", "cashflowFromInvestment": "-49000", "stockBasedCompensation": "85226", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2836907", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71906000, "cost_of_revenue": 44362000, "gross_profit": 27544000, "research_and_development": null, "selling_general_admin": 26979750, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1673000, "depreciation_amortisation": 2503615, "ebitda": 830615, "interest_expense": 2336000, "interest_income": null, "other_non_operating": null, "pretax_income": -10842000, "tax_provision": 51000, "effective_tax_rate": null, "net_income": -10893000, "net_income_continuing_ops": -10892833, "net_income_to_common": -10893000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7182344, "short_term_investments": null, "net_receivables": 4919072, "inventory": 2534984, "other_current_assets": null, "total_current_assets": 16473979, "net_ppe": null, "goodwill": 17443869, "intangible_assets": 9983333, "goodwill_and_intangibles": 27427202, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31770141, "total_assets": 48244120, "short_term_debt": 2422488, "accounts_payable": 7395318, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15407571, "long_term_debt": 4469372, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8491543, "total_liabilities": 23899114, "total_debt": 6891860, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53791879, "total_equity": 24345006, "shares_outstanding": 2488000, "operating_cash_flow": 955000, "stock_based_compensation": 85226, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48594, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49000, "dividends_paid": 276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5125000, "free_cash_flow": 1003594, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1673000", "ebitda": "830615", "netIncome": "-10893000", "grossProfit": "27544000", "depreciation": "None", "totalRevenue": "71906000", "costOfRevenue": "44362000", "interestIncome": "None", "incomeBeforeTax": "-10842000", "interestExpense": "2336000", "operatingIncome": "-1673000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "51000", "reportedCurrency": "USD", "netInterestIncome": "-2335925", "nonInterestIncome": "None", "operatingExpenses": "29217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2503615", "sellingGeneralAndAdministrative": "26979750", "netIncomeFromContinuingOperations": "-10892833" }, "balance": { "goodwill": "17443869", "inventory": "2534984", "commonStock": "170331", "currentDebt": "None", "investments": "None", "totalAssets": "48244120", "longTermDebt": "4469372", "shortTermDebt": "2422488", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9983333", "reportedCurrency": "USD", "retainedEarnings": "-53791879", "totalLiabilities": "23899114", "otherCurrentAssets": "1837579", "totalCurrentAssets": "16473979", "currentLongTermDebt": "2130248", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4919072", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31770141", "currentAccountsPayable": "7395318", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10050338", "totalShareholderEquity": "24345006", "capitalLeaseObligations": "3450718", "otherCurrentLiabilities": "2852614", "totalCurrentLiabilities": "15407571", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8491543", "cashAndShortTermInvestments": "7182344", "commonStockSharesOutstanding": "2488000", "intangibleAssetsExcludingGoodwill": "9983333", "cashAndCashEquivalentsAtCarryingValue": "7182344", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10893000", "profitLoss": "None", "dividendPayout": "276000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "36821", "operatingCashflow": "955000", "capitalExpenditures": "48594", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5125000", "cashflowFromInvestment": "-49000", "stockBasedCompensation": "85226", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2836907", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 56861753, "cost_of_revenue": 36435509, "gross_profit": 20426244, "ebit": -12727536, "ebitda": -9573704, "pretax_income": -15814986, "tax_provision": 34819, "net_income": -15849805, "net_income_to_common": -15849805, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 839268, "total_current_assets": 11110385, "total_assets": 45712732, "short_term_debt": 10412536, "long_term_debt": 6531650, "total_debt": 16944186, "total_liabilities": 37165316, "total_equity": 8547416, "shares_outstanding": 2712, "goodwill_and_intangibles": 29664702 }, "cash_flow": { "operating_cash_flow": -6302686, "capital_expenditure": 32785, "free_cash_flow": -6269901, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178303, "ticker_id": 8420, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12727536", "ebitda": "-9573704", "netIncome": "-15849805", "grossProfit": "20426244", "depreciation": "None", "totalRevenue": "56861753", "costOfRevenue": "36435509", "interestIncome": "None", "incomeBeforeTax": "-15814986", "interestExpense": "3087450", "operatingIncome": "-12317403", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34819", "reportedCurrency": "USD", "netInterestIncome": "-3087450", "nonInterestIncome": "None", "operatingExpenses": "32743647", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36435509", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3153832", "sellingGeneralAndAdministrative": "27054166", "netIncomeFromContinuingOperations": "-15849805" }, "balance": { "goodwill": "17443869", "inventory": "2707643", "commonStock": "93432", "currentDebt": "None", "investments": "None", "totalAssets": "45712732", "longTermDebt": "6531650", "shortTermDebt": "10412536", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12220833", "reportedCurrency": "USD", "retainedEarnings": "-42899046", "totalLiabilities": "37165316", "otherCurrentAssets": "2098261", "totalCurrentAssets": "11110385", "currentLongTermDebt": "10090676", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5465213", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34602347", "currentAccountsPayable": "8032769", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20415809", "totalShareholderEquity": "8547416", "capitalLeaseObligations": "3793483", "otherCurrentLiabilities": "6397184", "totalCurrentLiabilities": "27162043", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10003273", "cashAndShortTermInvestments": "839268", "commonStockSharesOutstanding": "2712", "intangibleAssetsExcludingGoodwill": "12220833", "cashAndCashEquivalentsAtCarryingValue": "839268", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15849805", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "853518", "operatingCashflow": "-6302686", "capitalExpenditures": "32785", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2084358", "cashflowFromInvestment": "-26667", "stockBasedCompensation": "29002", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6098", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3153832", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56861753, "cost_of_revenue": 36435509, "gross_profit": 20426244, "research_and_development": null, "selling_general_admin": 27054166, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12727536, "depreciation_amortisation": 3153832, "ebitda": -9573704, "interest_expense": 3087450, "interest_income": null, "other_non_operating": null, "pretax_income": -15814986, "tax_provision": 34819, "effective_tax_rate": null, "net_income": -15849805, "net_income_continuing_ops": -15849805, "net_income_to_common": -15849805, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 839268, "short_term_investments": null, "net_receivables": 5465213, "inventory": 2707643, "other_current_assets": null, "total_current_assets": 11110385, "net_ppe": null, "goodwill": 17443869, "intangible_assets": 12220833, "goodwill_and_intangibles": 29664702, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34602347, "total_assets": 45712732, "short_term_debt": 10412536, "accounts_payable": 8032769, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27162043, "long_term_debt": 6531650, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10003273, "total_liabilities": 37165316, "total_debt": 16944186, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42899046, "total_equity": 8547416, "shares_outstanding": 2712, "operating_cash_flow": -6302686, "stock_based_compensation": 29002, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32785, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26667, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2084358, "free_cash_flow": -6269901, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12727536", "ebitda": "-9573704", "netIncome": "-15849805", "grossProfit": "20426244", "depreciation": "None", "totalRevenue": "56861753", "costOfRevenue": "36435509", "interestIncome": "None", "incomeBeforeTax": "-15814986", "interestExpense": "3087450", "operatingIncome": "-12317403", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34819", "reportedCurrency": "USD", "netInterestIncome": "-3087450", "nonInterestIncome": "None", "operatingExpenses": "32743647", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36435509", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3153832", "sellingGeneralAndAdministrative": "27054166", "netIncomeFromContinuingOperations": "-15849805" }, "balance": { "goodwill": "17443869", "inventory": "2707643", "commonStock": "93432", "currentDebt": "None", "investments": "None", "totalAssets": "45712732", "longTermDebt": "6531650", "shortTermDebt": "10412536", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12220833", "reportedCurrency": "USD", "retainedEarnings": "-42899046", "totalLiabilities": "37165316", "otherCurrentAssets": "2098261", "totalCurrentAssets": "11110385", "currentLongTermDebt": "10090676", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5465213", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34602347", "currentAccountsPayable": "8032769", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20415809", "totalShareholderEquity": "8547416", "capitalLeaseObligations": "3793483", "otherCurrentLiabilities": "6397184", "totalCurrentLiabilities": "27162043", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10003273", "cashAndShortTermInvestments": "839268", "commonStockSharesOutstanding": "2712", "intangibleAssetsExcludingGoodwill": "12220833", "cashAndCashEquivalentsAtCarryingValue": "839268", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15849805", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "853518", "operatingCashflow": "-6302686", "capitalExpenditures": "32785", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2084358", "cashflowFromInvestment": "-26667", "stockBasedCompensation": "29002", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6098", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3153832", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 79632709, "cost_of_revenue": 51936519, "gross_profit": 27696190, "ebit": -4163199, "ebitda": 973221, "pretax_income": -6820716, "tax_provision": 119176, "net_income": -8132167, "net_income_to_common": -8132167, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3575283, "total_current_assets": 15778648, "total_assets": 58172811, "short_term_debt": 5451445, "long_term_debt": 10127756, "total_debt": 15579201, "total_liabilities": 37736022, "total_equity": 20436789, "shares_outstanding": 66, "goodwill_and_intangibles": 36354183 }, "cash_flow": { "operating_cash_flow": -667177, "capital_expenditure": 655691, "free_cash_flow": -11486, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178308, "ticker_id": 8420, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4163199", "ebitda": "973221", "netIncome": "-8132167", "grossProfit": "27696190", "depreciation": "None", "totalRevenue": "79632709", "costOfRevenue": "51936519", "interestIncome": "None", "incomeBeforeTax": "-6820716", "interestExpense": "2657517", "operatingIncome": "-7466865", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "119176", "reportedCurrency": "USD", "netInterestIncome": "-2657517", "nonInterestIncome": "None", "operatingExpenses": "35163055", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51936519", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5136420", "sellingGeneralAndAdministrative": "29072558", "netIncomeFromContinuingOperations": "-6939892" }, "balance": { "goodwill": "20545850", "inventory": "3578668", "commonStock": "512330", "currentDebt": "None", "investments": "None", "totalAssets": "58172811", "longTermDebt": "10127756", "shortTermDebt": "5451445", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15808333", "reportedCurrency": "USD", "retainedEarnings": "-27081411", "totalLiabilities": "37736022", "otherCurrentAssets": "3510190", "totalCurrentAssets": "15778648", "currentLongTermDebt": "5057403", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "5114507", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42394163", "currentAccountsPayable": "7677261", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19772406", "totalShareholderEquity": "20436789", "capitalLeaseObligations": "4587247", "otherCurrentLiabilities": "6686951", "totalCurrentLiabilities": "22373482", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "15362540", "cashAndShortTermInvestments": "3575283", "commonStockSharesOutstanding": "66.91", "intangibleAssetsExcludingGoodwill": "15808333", "cashAndCashEquivalentsAtCarryingValue": "3575283", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6939892", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2475825", "operatingCashflow": "-667177", "capitalExpenditures": "655691", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2760236", "cashflowFromInvestment": "3567278", "stockBasedCompensation": "1212956", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38403", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5136420", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79632709, "cost_of_revenue": 51936519, "gross_profit": 27696190, "research_and_development": null, "selling_general_admin": 29072558, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4163199, "depreciation_amortisation": 5136420, "ebitda": 973221, "interest_expense": 2657517, "interest_income": null, "other_non_operating": null, "pretax_income": -6820716, "tax_provision": 119176, "effective_tax_rate": null, "net_income": -8132167, "net_income_continuing_ops": -6939892, "net_income_to_common": -8132167, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3575283, "short_term_investments": 0, "net_receivables": 5114507, "inventory": 3578668, "other_current_assets": null, "total_current_assets": 15778648, "net_ppe": null, "goodwill": 20545850, "intangible_assets": 15808333, "goodwill_and_intangibles": 36354183, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42394163, "total_assets": 58172811, "short_term_debt": 5451445, "accounts_payable": 7677261, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22373482, "long_term_debt": 10127756, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15362540, "total_liabilities": 37736022, "total_debt": 15579201, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27081411, "total_equity": 20436789, "shares_outstanding": 66, "operating_cash_flow": -667177, "stock_based_compensation": 1212956, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 655691, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3567278, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2760236, "free_cash_flow": -11486, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4163199", "ebitda": "973221", "netIncome": "-8132167", "grossProfit": "27696190", "depreciation": "None", "totalRevenue": "79632709", "costOfRevenue": "51936519", "interestIncome": "None", "incomeBeforeTax": "-6820716", "interestExpense": "2657517", "operatingIncome": "-7466865", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "119176", "reportedCurrency": "USD", "netInterestIncome": "-2657517", "nonInterestIncome": "None", "operatingExpenses": "35163055", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51936519", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5136420", "sellingGeneralAndAdministrative": "29072558", "netIncomeFromContinuingOperations": "-6939892" }, "balance": { "goodwill": "20545850", "inventory": "3578668", "commonStock": "512330", "currentDebt": "None", "investments": "None", "totalAssets": "58172811", "longTermDebt": "10127756", "shortTermDebt": "5451445", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15808333", "reportedCurrency": "USD", "retainedEarnings": "-27081411", "totalLiabilities": "37736022", "otherCurrentAssets": "3510190", "totalCurrentAssets": "15778648", "currentLongTermDebt": "5057403", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "5114507", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42394163", "currentAccountsPayable": "7677261", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19772406", "totalShareholderEquity": "20436789", "capitalLeaseObligations": "4587247", "otherCurrentLiabilities": "6686951", "totalCurrentLiabilities": "22373482", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "15362540", "cashAndShortTermInvestments": "3575283", "commonStockSharesOutstanding": "66.91", "intangibleAssetsExcludingGoodwill": "15808333", "cashAndCashEquivalentsAtCarryingValue": "3575283", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6939892", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2475825", "operatingCashflow": "-667177", "capitalExpenditures": "655691", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2760236", "cashflowFromInvestment": "3567278", "stockBasedCompensation": "1212956", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38403", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5136420", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 27522099, "cost_of_revenue": 20144654, "gross_profit": 7377445, "ebit": -2289213, "ebitda": 943408, "pretax_income": -3265819, "tax_provision": 12237, "net_income": -10352240, "net_income_to_common": -10352240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2187540, "total_current_assets": 25961524, "total_assets": 74695487, "short_term_debt": 5906318, "long_term_debt": 7774108, "total_debt": 13680426, "total_liabilities": 47473195, "total_equity": 27222292, "shares_outstanding": 44, "goodwill_and_intangibles": 41092660 }, "cash_flow": { "operating_cash_flow": -7577199, "capital_expenditure": 116909, "free_cash_flow": -7460290, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178313, "ticker_id": 8420, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2289213", "ebitda": "943408", "netIncome": "-10352240", "grossProfit": "7377445", "depreciation": "None", "totalRevenue": "27522099", "costOfRevenue": "20144654", "interestIncome": "None", "incomeBeforeTax": "-3265819", "interestExpense": "976606", "operatingIncome": "-10448679", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12237", "reportedCurrency": "USD", "netInterestIncome": "-976606", "nonInterestIncome": "None", "operatingExpenses": "17826124", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20144654", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3232621", "sellingGeneralAndAdministrative": "12211135", "netIncomeFromContinuingOperations": "-3278056" }, "balance": { "goodwill": "20545850", "inventory": "6054493", "commonStock": "495779", "currentDebt": "None", "investments": "None", "totalAssets": "74695487", "longTermDebt": "7774108", "shortTermDebt": "5906318", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "20546810", "reportedCurrency": "USD", "retainedEarnings": "-19089134", "totalLiabilities": "47473195", "otherCurrentAssets": "8593998", "totalCurrentAssets": "25961524", "currentLongTermDebt": "5685555", "longTermInvestments": "None", "shortTermInvestments": "2666766", "currentNetReceivables": "6458727", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48733963", "currentAccountsPayable": "7594181", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17641766", "totalShareholderEquity": "27222292", "capitalLeaseObligations": "4182103", "otherCurrentLiabilities": "5441471", "totalCurrentLiabilities": "25934158", "otherNonCurrentLiabilities": "9552714", "totalNonCurrentLiabilities": "21539037", "cashAndShortTermInvestments": "2187540", "commonStockSharesOutstanding": "44.94", "intangibleAssetsExcludingGoodwill": "20546810", "cashAndCashEquivalentsAtCarryingValue": "2187540", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3278056", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "392658", "operatingCashflow": "-7577199", "capitalExpenditures": "116909", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15912117", "cashflowFromInvestment": "-3097406", "stockBasedCompensation": "309205", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3232621", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27522099, "cost_of_revenue": 20144654, "gross_profit": 7377445, "research_and_development": null, "selling_general_admin": 12211135, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2289213, "depreciation_amortisation": 3232621, "ebitda": 943408, "interest_expense": 976606, "interest_income": null, "other_non_operating": null, "pretax_income": -3265819, "tax_provision": 12237, "effective_tax_rate": null, "net_income": -10352240, "net_income_continuing_ops": -3278056, "net_income_to_common": -10352240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2187540, "short_term_investments": 2666766, "net_receivables": 6458727, "inventory": 6054493, "other_current_assets": null, "total_current_assets": 25961524, "net_ppe": null, "goodwill": 20545850, "intangible_assets": 20546810, "goodwill_and_intangibles": 41092660, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48733963, "total_assets": 74695487, "short_term_debt": 5906318, "accounts_payable": 7594181, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25934158, "long_term_debt": 7774108, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21539037, "total_liabilities": 47473195, "total_debt": 13680426, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19089134, "total_equity": 27222292, "shares_outstanding": 44, "operating_cash_flow": -7577199, "stock_based_compensation": 309205, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116909, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3097406, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15912117, "free_cash_flow": -7460290, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2289213", "ebitda": "943408", "netIncome": "-10352240", "grossProfit": "7377445", "depreciation": "None", "totalRevenue": "27522099", "costOfRevenue": "20144654", "interestIncome": "None", "incomeBeforeTax": "-3265819", "interestExpense": "976606", "operatingIncome": "-10448679", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12237", "reportedCurrency": "USD", "netInterestIncome": "-976606", "nonInterestIncome": "None", "operatingExpenses": "17826124", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20144654", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3232621", "sellingGeneralAndAdministrative": "12211135", "netIncomeFromContinuingOperations": "-3278056" }, "balance": { "goodwill": "20545850", "inventory": "6054493", "commonStock": "495779", "currentDebt": "None", "investments": "None", "totalAssets": "74695487", "longTermDebt": "7774108", "shortTermDebt": "5906318", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "20546810", "reportedCurrency": "USD", "retainedEarnings": "-19089134", "totalLiabilities": "47473195", "otherCurrentAssets": "8593998", "totalCurrentAssets": "25961524", "currentLongTermDebt": "5685555", "longTermInvestments": "None", "shortTermInvestments": "2666766", "currentNetReceivables": "6458727", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48733963", "currentAccountsPayable": "7594181", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17641766", "totalShareholderEquity": "27222292", "capitalLeaseObligations": "4182103", "otherCurrentLiabilities": "5441471", "totalCurrentLiabilities": "25934158", "otherNonCurrentLiabilities": "9552714", "totalNonCurrentLiabilities": "21539037", "cashAndShortTermInvestments": "2187540", "commonStockSharesOutstanding": "44.94", "intangibleAssetsExcludingGoodwill": "20546810", "cashAndCashEquivalentsAtCarryingValue": "2187540", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3278056", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "392658", "operatingCashflow": "-7577199", "capitalExpenditures": "116909", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15912117", "cashflowFromInvestment": "-3097406", "stockBasedCompensation": "309205", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3232621", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 38162, "cost_of_revenue": 0, "gross_profit": 38162, "ebit": -4862289, "ebitda": -3432994, "pretax_income": -6235550, "tax_provision": null, "net_income": -6235550, "net_income_to_common": -6235550, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18966, "total_current_assets": 18966, "total_assets": 2799236, "short_term_debt": 350000, "long_term_debt": 6194931, "total_debt": 6544931, "total_liabilities": 11436130, "total_equity": -8636894, "shares_outstanding": 16, "goodwill_and_intangibles": 2780270 }, "cash_flow": { "operating_cash_flow": -4612394, "capital_expenditure": 34846, "free_cash_flow": -4577548, "dividends_paid": 34038346, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178318, "ticker_id": 8420, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4862289", "ebitda": "-3432994", "netIncome": "-6235550", "grossProfit": "38162", "depreciation": "None", "totalRevenue": "38162", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-6235550", "interestExpense": "1373261", "operatingIncome": "-4862289", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1373261", "nonInterestIncome": "None", "operatingExpenses": "4900451", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1429295", "sellingGeneralAndAdministrative": "1060522", "netIncomeFromContinuingOperations": "-6235550" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "153750", "currentDebt": "None", "investments": "None", "totalAssets": "2799236", "longTermDebt": "6194931", "shortTermDebt": "350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2780270", "reportedCurrency": "USD", "retainedEarnings": "-8736894", "totalLiabilities": "11436130", "otherCurrentAssets": "None", "totalCurrentAssets": "18966", "currentLongTermDebt": "350000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780270", "currentAccountsPayable": "2233371", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6544931", "totalShareholderEquity": "-8636894", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "307828", "totalCurrentLiabilities": "2891199", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8544931", "cashAndShortTermInvestments": "18966", "commonStockSharesOutstanding": "16.13", "intangibleAssetsExcludingGoodwill": "2780270", "cashAndCashEquivalentsAtCarryingValue": "18966", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8178433", "profitLoss": "None", "dividendPayout": "34038346", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58241", "operatingCashflow": "-4612394", "capitalExpenditures": "34846", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35587425", "cashflowFromInvestment": "30544109", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34038346", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4812445", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "821977", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38162, "cost_of_revenue": 0, "gross_profit": 38162, "research_and_development": null, "selling_general_admin": 1060522, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4862289, "depreciation_amortisation": 1429295, "ebitda": -3432994, "interest_expense": 1373261, "interest_income": null, "other_non_operating": null, "pretax_income": -6235550, "tax_provision": null, "effective_tax_rate": null, "net_income": -6235550, "net_income_continuing_ops": -6235550, "net_income_to_common": -6235550, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18966, "short_term_investments": 0, "net_receivables": 0, "inventory": 0, "other_current_assets": null, "total_current_assets": 18966, "net_ppe": null, "goodwill": 0, "intangible_assets": 2780270, "goodwill_and_intangibles": 2780270, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2780270, "total_assets": 2799236, "short_term_debt": 350000, "accounts_payable": 2233371, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2891199, "long_term_debt": 6194931, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8544931, "total_liabilities": 11436130, "total_debt": 6544931, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8736894, "total_equity": -8636894, "shares_outstanding": 16, "operating_cash_flow": -4612394, "stock_based_compensation": 100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34846, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30544109, "dividends_paid": 34038346, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35587425, "free_cash_flow": -4577548, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4862289", "ebitda": "-3432994", "netIncome": "-6235550", "grossProfit": "38162", "depreciation": "None", "totalRevenue": "38162", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-6235550", "interestExpense": "1373261", "operatingIncome": "-4862289", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1373261", "nonInterestIncome": "None", "operatingExpenses": "4900451", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1429295", "sellingGeneralAndAdministrative": "1060522", "netIncomeFromContinuingOperations": "-6235550" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "153750", "currentDebt": "None", "investments": "None", "totalAssets": "2799236", "longTermDebt": "6194931", "shortTermDebt": "350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2780270", "reportedCurrency": "USD", "retainedEarnings": "-8736894", "totalLiabilities": "11436130", "otherCurrentAssets": "None", "totalCurrentAssets": "18966", "currentLongTermDebt": "350000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780270", "currentAccountsPayable": "2233371", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6544931", "totalShareholderEquity": "-8636894", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "307828", "totalCurrentLiabilities": "2891199", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8544931", "cashAndShortTermInvestments": "18966", "commonStockSharesOutstanding": "16.13", "intangibleAssetsExcludingGoodwill": "2780270", "cashAndCashEquivalentsAtCarryingValue": "18966", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8178433", "profitLoss": "None", "dividendPayout": "34038346", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58241", "operatingCashflow": "-4612394", "capitalExpenditures": "34846", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35587425", "cashflowFromInvestment": "30544109", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34038346", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4812445", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "821977", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 8079561, "cost_of_revenue": 5967289, "gross_profit": 2112272, "ebit": -4664171, "ebitda": -3856133, "pretax_income": -4692683, "tax_provision": 14566, "net_income": -171658, "net_income_to_common": -171658, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 480000, "total_assets": 4690000, "short_term_debt": null, "long_term_debt": 4830000, "total_debt": 4830000, "total_liabilities": 7191000, "total_equity": -2501000, "shares_outstanding": 15, "goodwill_and_intangibles": 4210000 }, "cash_flow": { "operating_cash_flow": -4683529, "capital_expenditure": 169101, "free_cash_flow": -4514428, "dividends_paid": 563882, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178322, "ticker_id": 8420, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4664171", "ebitda": "-3856133", "netIncome": "-171658", "grossProfit": "2112272", "depreciation": "None", "totalRevenue": "8079561", "costOfRevenue": "5967289", "interestIncome": "None", "incomeBeforeTax": "-4692683", "interestExpense": "28514", "operatingIncome": "-4939925", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14566", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7052198", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2808000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5967289", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "808038", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4690000", "longTermDebt": "4830000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4210000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "7191000", "otherCurrentAssets": "480000", "totalCurrentAssets": "480000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4210000", "currentAccountsPayable": "11000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4830000", "totalShareholderEquity": "-2501000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "11000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7180000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "15.54", "intangibleAssetsExcludingGoodwill": "4210000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4707249", "profitLoss": "None", "dividendPayout": "563882", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "14107", "operatingCashflow": "-4683529", "capitalExpenditures": "169101", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-799868", "cashflowFromInvestment": "3930231", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "563882", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354900", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "808038", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8079561, "cost_of_revenue": 5967289, "gross_profit": 2112272, "research_and_development": 2808000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4664171, "depreciation_amortisation": 808038, "ebitda": -3856133, "interest_expense": 28514, "interest_income": null, "other_non_operating": null, "pretax_income": -4692683, "tax_provision": 14566, "effective_tax_rate": null, "net_income": -171658, "net_income_continuing_ops": null, "net_income_to_common": -171658, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 480000, "net_ppe": null, "goodwill": null, "intangible_assets": 4210000, "goodwill_and_intangibles": 4210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4210000, "total_assets": 4690000, "short_term_debt": null, "accounts_payable": 11000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11000, "long_term_debt": 4830000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7180000, "total_liabilities": 7191000, "total_debt": 4830000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2501000, "shares_outstanding": 15, "operating_cash_flow": -4683529, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169101, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3930231, "dividends_paid": 563882, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -799868, "free_cash_flow": -4514428, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4664171", "ebitda": "-3856133", "netIncome": "-171658", "grossProfit": "2112272", "depreciation": "None", "totalRevenue": "8079561", "costOfRevenue": "5967289", "interestIncome": "None", "incomeBeforeTax": "-4692683", "interestExpense": "28514", "operatingIncome": "-4939925", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14566", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7052198", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2808000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5967289", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "808038", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4690000", "longTermDebt": "4830000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4210000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "7191000", "otherCurrentAssets": "480000", "totalCurrentAssets": "480000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4210000", "currentAccountsPayable": "11000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4830000", "totalShareholderEquity": "-2501000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "11000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7180000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "15.54", "intangibleAssetsExcludingGoodwill": "4210000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4707249", "profitLoss": "None", "dividendPayout": "563882", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "14107", "operatingCashflow": "-4683529", "capitalExpenditures": "169101", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-799868", "cashflowFromInvestment": "3930231", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "563882", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354900", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "808038", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2014-12-31", "period_type": "annual", "fiscal_year": 2014, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 2484400000, "cost_of_revenue": 2262500000, "gross_profit": 221900000, "ebit": -806400000, "ebitda": -449000000, "pretax_income": -1316400000, "tax_provision": -36000000, "net_income": -1180400000, "net_income_to_common": -1180400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 943700000, "total_current_assets": 2788000000, "total_assets": 11499800000, "short_term_debt": 1079700000, "long_term_debt": null, "total_debt": 1079700000, "total_liabilities": 11266900000, "total_equity": 232900000, "shares_outstanding": 14, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -770000000, "capital_expenditure": 229600000, "free_cash_flow": -540400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178327, "ticker_id": 8420, "period_end_date": "2014-12-31", "period_type": "annual", "fiscal_year": 2014, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-806400000", "ebitda": "-449000000", "netIncome": "-1180400000", "grossProfit": "221900000", "depreciation": "None", "totalRevenue": "2484400000", "costOfRevenue": "2262500000", "interestIncome": "None", "incomeBeforeTax": "-1316400000", "interestExpense": "410000000", "operatingIncome": "-536800000", "fiscalDateEnding": "2014-12-31", "incomeTaxExpense": "-36000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "627700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2262500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "226400000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "11499800000", "longTermDebt": "None", "shortTermDebt": "1079700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2014-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1348400000", "totalLiabilities": "11266900000", "otherCurrentAssets": "996900000", "totalCurrentAssets": "2788000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "149100000", "currentNetReceivables": "471900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8711800000", "currentAccountsPayable": "5180631", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7199400000", "totalShareholderEquity": "232900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "718200000", "totalCurrentLiabilities": "3145100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6833700000", "cashAndShortTermInvestments": "943700000", "commonStockSharesOutstanding": "14.40", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "943700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1180400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2014-12-31", "reportedCurrency": "None", "changeInInventory": "15200000", "operatingCashflow": "-770000000", "capitalExpenditures": "229600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3801700000", "cashflowFromInvestment": "-2639800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2484400000, "cost_of_revenue": 2262500000, "gross_profit": 221900000, "research_and_development": 61700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -806400000, "depreciation_amortisation": 357400000, "ebitda": -449000000, "interest_expense": 410000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1316400000, "tax_provision": -36000000, "effective_tax_rate": null, "net_income": -1180400000, "net_income_continuing_ops": null, "net_income_to_common": -1180400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 943700000, "short_term_investments": 149100000, "net_receivables": 471900000, "inventory": 226400000, "other_current_assets": null, "total_current_assets": 2788000000, "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": 8711800000, "total_assets": 11499800000, "short_term_debt": 1079700000, "accounts_payable": 5180631, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3145100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6833700000, "total_liabilities": 11266900000, "total_debt": 1079700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1348400000, "total_equity": 232900000, "shares_outstanding": 14, "operating_cash_flow": -770000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2639800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3801700000, "free_cash_flow": -540400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-806400000", "ebitda": "-449000000", "netIncome": "-1180400000", "grossProfit": "221900000", "depreciation": "None", "totalRevenue": "2484400000", "costOfRevenue": "2262500000", "interestIncome": "None", "incomeBeforeTax": "-1316400000", "interestExpense": "410000000", "operatingIncome": "-536800000", "fiscalDateEnding": "2014-12-31", "incomeTaxExpense": "-36000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "627700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2262500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "226400000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "11499800000", "longTermDebt": "None", "shortTermDebt": "1079700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2014-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1348400000", "totalLiabilities": "11266900000", "otherCurrentAssets": "996900000", "totalCurrentAssets": "2788000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "149100000", "currentNetReceivables": "471900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8711800000", "currentAccountsPayable": "5180631", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7199400000", "totalShareholderEquity": "232900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "718200000", "totalCurrentLiabilities": "3145100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6833700000", "cashAndShortTermInvestments": "943700000", "commonStockSharesOutstanding": "14.40", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "943700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1180400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2014-12-31", "reportedCurrency": "None", "changeInInventory": "15200000", "operatingCashflow": "-770000000", "capitalExpenditures": "229600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3801700000", "cashflowFromInvestment": "-2639800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2013-12-31", "period_type": "annual", "fiscal_year": 2013, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 2007600000, "cost_of_revenue": 1862300000, "gross_profit": 145300000, "ebit": -369700000, "ebitda": -101400000, "pretax_income": -631500000, "tax_provision": 27800000, "net_income": -586700000, "net_income_to_common": -586700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573500000, "total_current_assets": 2385000000, "total_assets": 6680500000, "short_term_debt": 2800000, "long_term_debt": null, "total_debt": 2800000, "total_liabilities": 6448300000, "total_equity": 232200000, "shares_outstanding": 14, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -706800000, "capital_expenditure": 133100000, "free_cash_flow": -573700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178332, "ticker_id": 8420, "period_end_date": "2013-12-31", "period_type": "annual", "fiscal_year": 2013, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-369700000", "ebitda": "-101400000", "netIncome": "-586700000", "grossProfit": "145300000", "depreciation": "None", "totalRevenue": "2007600000", "costOfRevenue": "1862300000", "interestIncome": "None", "incomeBeforeTax": "-631500000", "interestExpense": "189200000", "operatingIncome": "-313600000", "fiscalDateEnding": "2013-12-31", "incomeTaxExpense": "27800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "432700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1862300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268300000", "sellingGeneralAndAdministrative": "600000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "248400000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "6680500000", "longTermDebt": "None", "shortTermDebt": "2800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2013-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-168000000", "totalLiabilities": "6448300000", "otherCurrentAssets": "1170600000", "totalCurrentAssets": "2385000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41000000", "currentNetReceivables": "351500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4295500000", "currentAccountsPayable": "4894869", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "878600000", "totalShareholderEquity": "232200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "848100000", "totalCurrentLiabilities": "1889300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1633500000", "cashAndShortTermInvestments": "573500000", "commonStockSharesOutstanding": "14.22", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "573500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-586700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2013-12-31", "reportedCurrency": "None", "changeInInventory": "-900000", "operatingCashflow": "-706800000", "capitalExpenditures": "133100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1594900000", "cashflowFromInvestment": "-868400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "239600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2007600000, "cost_of_revenue": 1862300000, "gross_profit": 145300000, "research_and_development": 71100000, "selling_general_admin": 600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -369700000, "depreciation_amortisation": 268300000, "ebitda": -101400000, "interest_expense": 189200000, "interest_income": null, "other_non_operating": null, "pretax_income": -631500000, "tax_provision": 27800000, "effective_tax_rate": null, "net_income": -586700000, "net_income_continuing_ops": null, "net_income_to_common": -586700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 573500000, "short_term_investments": 41000000, "net_receivables": 351500000, "inventory": 248400000, "other_current_assets": null, "total_current_assets": 2385000000, "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": 4295500000, "total_assets": 6680500000, "short_term_debt": 2800000, "accounts_payable": 4894869, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1889300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1633500000, "total_liabilities": 6448300000, "total_debt": 2800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -168000000, "total_equity": 232200000, "shares_outstanding": 14, "operating_cash_flow": -706800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -868400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1594900000, "free_cash_flow": -573700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-369700000", "ebitda": "-101400000", "netIncome": "-586700000", "grossProfit": "145300000", "depreciation": "None", "totalRevenue": "2007600000", "costOfRevenue": "1862300000", "interestIncome": "None", "incomeBeforeTax": "-631500000", "interestExpense": "189200000", "operatingIncome": "-313600000", "fiscalDateEnding": "2013-12-31", "incomeTaxExpense": "27800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "432700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1862300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268300000", "sellingGeneralAndAdministrative": "600000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "248400000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "6680500000", "longTermDebt": "None", "shortTermDebt": "2800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2013-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-168000000", "totalLiabilities": "6448300000", "otherCurrentAssets": "1170600000", "totalCurrentAssets": "2385000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41000000", "currentNetReceivables": "351500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4295500000", "currentAccountsPayable": "4894869", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "878600000", "totalShareholderEquity": "232200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "848100000", "totalCurrentLiabilities": "1889300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1633500000", "cashAndShortTermInvestments": "573500000", "commonStockSharesOutstanding": "14.22", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "573500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-586700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2013-12-31", "reportedCurrency": "None", "changeInInventory": "-900000", "operatingCashflow": "-706800000", "capitalExpenditures": "133100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1594900000", "cashflowFromInvestment": "-868400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "239600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268300000", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 7194449, "cost_of_revenue": 6162576, "gross_profit": 1031873, "ebit": -4329550, "ebitda": -3629927, "pretax_income": -4079259, "tax_provision": 11355, "net_income": -4090614, "net_income_to_common": -4090614, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1686605, "total_current_assets": 9049534, "total_assets": 40120052, "short_term_debt": 3162482, "long_term_debt": 3112408, "total_debt": 6274890, "total_liabilities": 19859739, "total_equity": 20260313, "shares_outstanding": 3406616, "goodwill_and_intangibles": 26867827 }, "cash_flow": { "operating_cash_flow": -5164097, "capital_expenditure": 3, "free_cash_flow": -5164094, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178296, "ticker_id": 8420, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4329550", "ebitda": "-3629927", "netIncome": "-4090614", "grossProfit": "1031873", "depreciation": "None", "totalRevenue": "7194449", "costOfRevenue": "6162576", "interestIncome": "None", "incomeBeforeTax": "-4079259", "interestExpense": "133449", "operatingIncome": "-4329550", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11355", "reportedCurrency": "USD", "netInterestIncome": "-133449", "nonInterestIncome": "None", "operatingExpenses": "5361423", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6162576", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "699623", "sellingGeneralAndAdministrative": "5361423", "netIncomeFromContinuingOperations": "-4090614" }, "balance": { "goodwill": "17443869", "inventory": "2884502", "commonStock": "170331", "currentDebt": "None", "investments": "None", "totalAssets": "40120052", "longTermDebt": "3112408", "shortTermDebt": "3162482", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9423958", "reportedCurrency": "USD", "retainedEarnings": "-57882493", "totalLiabilities": "19859739", "otherCurrentAssets": "973615", "totalCurrentAssets": "9049534", "currentLongTermDebt": "2863572", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3504812", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31070518", "currentAccountsPayable": "4612752", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9355632", "totalShareholderEquity": "20260313", "capitalLeaseObligations": "3379652", "otherCurrentLiabilities": "3433074", "totalCurrentLiabilities": "12559290", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7300449", "cashAndShortTermInvestments": "1686605", "commonStockSharesOutstanding": "3406616", "intangibleAssetsExcludingGoodwill": "9423958", "cashAndCashEquivalentsAtCarryingValue": "1686605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4090614", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-322748", "operatingCashflow": "-5164097", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334342", "cashflowFromInvestment": "2700", "stockBasedCompensation": "5921", "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": "699623", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7194449, "cost_of_revenue": 6162576, "gross_profit": 1031873, "research_and_development": null, "selling_general_admin": 5361423, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4329550, "depreciation_amortisation": 699623, "ebitda": -3629927, "interest_expense": 133449, "interest_income": null, "other_non_operating": null, "pretax_income": -4079259, "tax_provision": 11355, "effective_tax_rate": null, "net_income": -4090614, "net_income_continuing_ops": -4090614, "net_income_to_common": -4090614, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1686605, "short_term_investments": null, "net_receivables": 3504812, "inventory": 2884502, "other_current_assets": null, "total_current_assets": 9049534, "net_ppe": null, "goodwill": 17443869, "intangible_assets": 9423958, "goodwill_and_intangibles": 26867827, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31070518, "total_assets": 40120052, "short_term_debt": 3162482, "accounts_payable": 4612752, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12559290, "long_term_debt": 3112408, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7300449, "total_liabilities": 19859739, "total_debt": 6274890, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57882493, "total_equity": 20260313, "shares_outstanding": 3406616, "operating_cash_flow": -5164097, "stock_based_compensation": 5921, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2700, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -334342, "free_cash_flow": -5164094, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4329550", "ebitda": "-3629927", "netIncome": "-4090614", "grossProfit": "1031873", "depreciation": "None", "totalRevenue": "7194449", "costOfRevenue": "6162576", "interestIncome": "None", "incomeBeforeTax": "-4079259", "interestExpense": "133449", "operatingIncome": "-4329550", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11355", "reportedCurrency": "USD", "netInterestIncome": "-133449", "nonInterestIncome": "None", "operatingExpenses": "5361423", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6162576", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "699623", "sellingGeneralAndAdministrative": "5361423", "netIncomeFromContinuingOperations": "-4090614" }, "balance": { "goodwill": "17443869", "inventory": "2884502", "commonStock": "170331", "currentDebt": "None", "investments": "None", "totalAssets": "40120052", "longTermDebt": "3112408", "shortTermDebt": "3162482", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9423958", "reportedCurrency": "USD", "retainedEarnings": "-57882493", "totalLiabilities": "19859739", "otherCurrentAssets": "973615", "totalCurrentAssets": "9049534", "currentLongTermDebt": "2863572", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3504812", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31070518", "currentAccountsPayable": "4612752", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9355632", "totalShareholderEquity": "20260313", "capitalLeaseObligations": "3379652", "otherCurrentLiabilities": "3433074", "totalCurrentLiabilities": "12559290", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7300449", "cashAndShortTermInvestments": "1686605", "commonStockSharesOutstanding": "3406616", "intangibleAssetsExcludingGoodwill": "9423958", "cashAndCashEquivalentsAtCarryingValue": "1686605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4090614", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-322748", "operatingCashflow": "-5164097", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334342", "cashflowFromInvestment": "2700", "stockBasedCompensation": "5921", "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": "699623", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 27211472, "cost_of_revenue": 16149999, "gross_profit": 11061473, "ebit": 2903666, "ebitda": 3526488, "pretax_income": 2609292, "tax_provision": 5470, "net_income": 2603822, "net_income_to_common": 2603822, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7182000, "total_current_assets": 7182000, "total_assets": 48244000, "short_term_debt": 2422488, "long_term_debt": 4469372, "total_debt": 6891860, "total_liabilities": 23899000, "total_equity": 24345000, "shares_outstanding": 2488000, "goodwill_and_intangibles": 27427202 }, "cash_flow": { "operating_cash_flow": 2101338, "capital_expenditure": 17787, "free_cash_flow": 2119125, "dividends_paid": 276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178297, "ticker_id": 8420, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2903666", "ebitda": "3526488", "netIncome": "2603822", "grossProfit": "11061473", "depreciation": "None", "totalRevenue": "27211472", "costOfRevenue": "16149999", "interestIncome": "None", "incomeBeforeTax": "2609292", "interestExpense": "322678", "operatingIncome": "2903666", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5470", "reportedCurrency": "USD", "netInterestIncome": "-322603", "nonInterestIncome": "None", "operatingExpenses": "8157807", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16149999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622822", "sellingGeneralAndAdministrative": "7598682", "netIncomeFromContinuingOperations": "2603989" }, "balance": { "goodwill": "17443869", "inventory": "2534984", "commonStock": "170331", "currentDebt": "None", "investments": "None", "totalAssets": "48244000", "longTermDebt": "4469372", "shortTermDebt": "2422488", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9983333", "reportedCurrency": "USD", "retainedEarnings": "-53791879", "totalLiabilities": "23899000", "otherCurrentAssets": "-4919072", "totalCurrentAssets": "7182000", "currentLongTermDebt": "2130248", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4919072", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41062000", "currentAccountsPayable": "7395318", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10050338", "totalShareholderEquity": "24345000", "capitalLeaseObligations": "3450718", "otherCurrentLiabilities": "5590194", "totalCurrentLiabilities": "15408000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8491000", "cashAndShortTermInvestments": "7182000", "commonStockSharesOutstanding": "2488000", "intangibleAssetsExcludingGoodwill": "9983333", "cashAndCashEquivalentsAtCarryingValue": "7182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13496822", "profitLoss": "None", "dividendPayout": "276000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "337329", "operatingCashflow": "2101338", "capitalExpenditures": "17787", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-591316", "cashflowFromInvestment": "-30807", "stockBasedCompensation": "-72175", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1880793", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27211472, "cost_of_revenue": 16149999, "gross_profit": 11061473, "research_and_development": null, "selling_general_admin": 7598682, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2903666, "depreciation_amortisation": 622822, "ebitda": 3526488, "interest_expense": 322678, "interest_income": null, "other_non_operating": null, "pretax_income": 2609292, "tax_provision": 5470, "effective_tax_rate": null, "net_income": 2603822, "net_income_continuing_ops": 2603989, "net_income_to_common": 2603822, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7182000, "short_term_investments": null, "net_receivables": 4919072, "inventory": 2534984, "other_current_assets": null, "total_current_assets": 7182000, "net_ppe": null, "goodwill": 17443869, "intangible_assets": 9983333, "goodwill_and_intangibles": 27427202, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41062000, "total_assets": 48244000, "short_term_debt": 2422488, "accounts_payable": 7395318, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15408000, "long_term_debt": 4469372, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8491000, "total_liabilities": 23899000, "total_debt": 6891860, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53791879, "total_equity": 24345000, "shares_outstanding": 2488000, "operating_cash_flow": 2101338, "stock_based_compensation": -72175, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17787, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30807, "dividends_paid": 276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -591316, "free_cash_flow": 2119125, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2903666", "ebitda": "3526488", "netIncome": "2603822", "grossProfit": "11061473", "depreciation": "None", "totalRevenue": "27211472", "costOfRevenue": "16149999", "interestIncome": "None", "incomeBeforeTax": "2609292", "interestExpense": "322678", "operatingIncome": "2903666", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5470", "reportedCurrency": "USD", "netInterestIncome": "-322603", "nonInterestIncome": "None", "operatingExpenses": "8157807", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16149999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622822", "sellingGeneralAndAdministrative": "7598682", "netIncomeFromContinuingOperations": "2603989" }, "balance": { "goodwill": "17443869", "inventory": "2534984", "commonStock": "170331", "currentDebt": "None", "investments": "None", "totalAssets": "48244000", "longTermDebt": "4469372", "shortTermDebt": "2422488", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9983333", "reportedCurrency": "USD", "retainedEarnings": "-53791879", "totalLiabilities": "23899000", "otherCurrentAssets": "-4919072", "totalCurrentAssets": "7182000", "currentLongTermDebt": "2130248", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4919072", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41062000", "currentAccountsPayable": "7395318", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10050338", "totalShareholderEquity": "24345000", "capitalLeaseObligations": "3450718", "otherCurrentLiabilities": "5590194", "totalCurrentLiabilities": "15408000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8491000", "cashAndShortTermInvestments": "7182000", "commonStockSharesOutstanding": "2488000", "intangibleAssetsExcludingGoodwill": "9983333", "cashAndCashEquivalentsAtCarryingValue": "7182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13496822", "profitLoss": "None", "dividendPayout": "276000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "337329", "operatingCashflow": "2101338", "capitalExpenditures": "17787", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-591316", "cashflowFromInvestment": "-30807", "stockBasedCompensation": "-72175", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1880793", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 18993636, "cost_of_revenue": 11781951, "gross_profit": 7211685, "ebit": -232876, "ebitda": 395173, "pretax_income": -376296, "tax_provision": 16679, "net_income": -392975, "net_income_to_common": -392975, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5414591, "total_current_assets": 17169650, "total_assets": 49607352, "short_term_debt": 2195529, "long_term_debt": 4990922, "total_debt": 7186451, "total_liabilities": 27879386, "total_equity": 21727966, "shares_outstanding": 3406614, "goodwill_and_intangibles": 27986577 }, "cash_flow": { "operating_cash_flow": 2387195, "capital_expenditure": 8970, "free_cash_flow": 2396165, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178299, "ticker_id": 8420, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-232876", "ebitda": "395173", "netIncome": "-392975", "grossProfit": "7211685", "depreciation": "None", "totalRevenue": "18993636", "costOfRevenue": "11781951", "interestIncome": "None", "incomeBeforeTax": "-376296", "interestExpense": "143420", "operatingIncome": "-245731", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "16679", "reportedCurrency": "USD", "netInterestIncome": "-143420", "nonInterestIncome": "None", "operatingExpenses": "7457416", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11781951", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "628049", "sellingGeneralAndAdministrative": "6898041", "netIncomeFromContinuingOperations": "-392975" }, "balance": { "goodwill": "17443869", "inventory": "3008151", "commonStock": "170331", "currentDebt": "None", "investments": "None", "totalAssets": "49607352", "longTermDebt": "4990922", "shortTermDebt": "2195529", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "10542708", "reportedCurrency": "USD", "retainedEarnings": "-56395868", "totalLiabilities": "27879386", "otherCurrentAssets": "3025038", "totalCurrentAssets": "17169650", "currentLongTermDebt": "1909853", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5721870", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32437702", "currentAccountsPayable": "7291519", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10420380", "totalShareholderEquity": "21727966", "capitalLeaseObligations": "3519605", "otherCurrentLiabilities": "9547400", "totalCurrentLiabilities": "19034448", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8844938", "cashAndShortTermInvestments": "5414591", "commonStockSharesOutstanding": "3406614", "intangibleAssetsExcludingGoodwill": "10542708", "cashAndCashEquivalentsAtCarryingValue": "5414591", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-392975", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-686185", "operatingCashflow": "2387195", "capitalExpenditures": "8970", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148073", "cashflowFromInvestment": "-8970", "stockBasedCompensation": "-11916", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "628049", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18993636, "cost_of_revenue": 11781951, "gross_profit": 7211685, "research_and_development": null, "selling_general_admin": 6898041, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -232876, "depreciation_amortisation": 628049, "ebitda": 395173, "interest_expense": 143420, "interest_income": null, "other_non_operating": null, "pretax_income": -376296, "tax_provision": 16679, "effective_tax_rate": null, "net_income": -392975, "net_income_continuing_ops": -392975, "net_income_to_common": -392975, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5414591, "short_term_investments": null, "net_receivables": 5721870, "inventory": 3008151, "other_current_assets": null, "total_current_assets": 17169650, "net_ppe": null, "goodwill": 17443869, "intangible_assets": 10542708, "goodwill_and_intangibles": 27986577, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32437702, "total_assets": 49607352, "short_term_debt": 2195529, "accounts_payable": 7291519, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19034448, "long_term_debt": 4990922, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8844938, "total_liabilities": 27879386, "total_debt": 7186451, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56395868, "total_equity": 21727966, "shares_outstanding": 3406614, "operating_cash_flow": 2387195, "stock_based_compensation": -11916, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8970, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8970, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148073, "free_cash_flow": 2396165, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-232876", "ebitda": "395173", "netIncome": "-392975", "grossProfit": "7211685", "depreciation": "None", "totalRevenue": "18993636", "costOfRevenue": "11781951", "interestIncome": "None", "incomeBeforeTax": "-376296", "interestExpense": "143420", "operatingIncome": "-245731", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "16679", "reportedCurrency": "USD", "netInterestIncome": "-143420", "nonInterestIncome": "None", "operatingExpenses": "7457416", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11781951", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "628049", "sellingGeneralAndAdministrative": "6898041", "netIncomeFromContinuingOperations": "-392975" }, "balance": { "goodwill": "17443869", "inventory": "3008151", "commonStock": "170331", "currentDebt": "None", "investments": "None", "totalAssets": "49607352", "longTermDebt": "4990922", "shortTermDebt": "2195529", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "10542708", "reportedCurrency": "USD", "retainedEarnings": "-56395868", "totalLiabilities": "27879386", "otherCurrentAssets": "3025038", "totalCurrentAssets": "17169650", "currentLongTermDebt": "1909853", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5721870", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32437702", "currentAccountsPayable": "7291519", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10420380", "totalShareholderEquity": "21727966", "capitalLeaseObligations": "3519605", "otherCurrentLiabilities": "9547400", "totalCurrentLiabilities": "19034448", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8844938", "cashAndShortTermInvestments": "5414591", "commonStockSharesOutstanding": "3406614", "intangibleAssetsExcludingGoodwill": "10542708", "cashAndCashEquivalentsAtCarryingValue": "5414591", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-392975", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-686185", "operatingCashflow": "2387195", "capitalExpenditures": "8970", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148073", "cashflowFromInvestment": "-8970", "stockBasedCompensation": "-11916", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "628049", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 13064254, "cost_of_revenue": 8224737, "gross_profit": 4839517, "ebit": -8871111, "ebitda": -8245682, "pretax_income": -9593179, "tax_provision": 14236, "net_income": -9607415, "net_income_to_common": -9607415, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3186757, "total_current_assets": 10951412, "total_assets": 44129850, "short_term_debt": 1860967, "long_term_debt": 5501133, "total_debt": 7362100, "total_liabilities": 22027808, "total_equity": 22102042, "shares_outstanding": 3063743, "goodwill_and_intangibles": 28545952 }, "cash_flow": { "operating_cash_flow": -130184, "capital_expenditure": 8817, "free_cash_flow": -121367, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178300, "ticker_id": 8420, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8871111", "ebitda": "-8245682", "netIncome": "-9607415", "grossProfit": "4839517", "depreciation": "None", "totalRevenue": "13064254", "costOfRevenue": "8224737", "interestIncome": "None", "incomeBeforeTax": "-9593179", "interestExpense": "722068", "operatingIncome": "-2163587", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14236", "reportedCurrency": "USD", "netInterestIncome": "-722068", "nonInterestIncome": "None", "operatingExpenses": "7003104", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8224737", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "625429", "sellingGeneralAndAdministrative": "6443729", "netIncomeFromContinuingOperations": "-9607415" }, "balance": { "goodwill": "17443869", "inventory": "2321966", "commonStock": "170331", "currentDebt": "None", "investments": "None", "totalAssets": "44129850", "longTermDebt": "5501133", "shortTermDebt": "1860967", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "11102083", "reportedCurrency": "USD", "retainedEarnings": "-56002893", "totalLiabilities": "22027808", "otherCurrentAssets": "1516629", "totalCurrentAssets": "10951412", "currentLongTermDebt": "1533513", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3926060", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33178438", "currentAccountsPayable": "6406277", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10670128", "totalShareholderEquity": "22102042", "capitalLeaseObligations": "3635482", "otherCurrentLiabilities": "2579386", "totalCurrentLiabilities": "12801792", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9226016", "cashAndShortTermInvestments": "3186757", "commonStockSharesOutstanding": "3063743", "intangibleAssetsExcludingGoodwill": "11102083", "cashAndCashEquivalentsAtCarryingValue": "3186757", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9607415", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "190586", "operatingCashflow": "-130184", "capitalExpenditures": "8817", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1872158", "cashflowFromInvestment": "-8817", "stockBasedCompensation": "22461", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-267391", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "625429", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13064254, "cost_of_revenue": 8224737, "gross_profit": 4839517, "research_and_development": null, "selling_general_admin": 6443729, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8871111, "depreciation_amortisation": 625429, "ebitda": -8245682, "interest_expense": 722068, "interest_income": null, "other_non_operating": null, "pretax_income": -9593179, "tax_provision": 14236, "effective_tax_rate": null, "net_income": -9607415, "net_income_continuing_ops": -9607415, "net_income_to_common": -9607415, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3186757, "short_term_investments": null, "net_receivables": 3926060, "inventory": 2321966, "other_current_assets": null, "total_current_assets": 10951412, "net_ppe": null, "goodwill": 17443869, "intangible_assets": 11102083, "goodwill_and_intangibles": 28545952, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33178438, "total_assets": 44129850, "short_term_debt": 1860967, "accounts_payable": 6406277, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12801792, "long_term_debt": 5501133, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9226016, "total_liabilities": 22027808, "total_debt": 7362100, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56002893, "total_equity": 22102042, "shares_outstanding": 3063743, "operating_cash_flow": -130184, "stock_based_compensation": 22461, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8817, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8817, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1872158, "free_cash_flow": -121367, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8871111", "ebitda": "-8245682", "netIncome": "-9607415", "grossProfit": "4839517", "depreciation": "None", "totalRevenue": "13064254", "costOfRevenue": "8224737", "interestIncome": "None", "incomeBeforeTax": "-9593179", "interestExpense": "722068", "operatingIncome": "-2163587", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14236", "reportedCurrency": "USD", "netInterestIncome": "-722068", "nonInterestIncome": "None", "operatingExpenses": "7003104", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8224737", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "625429", "sellingGeneralAndAdministrative": "6443729", "netIncomeFromContinuingOperations": "-9607415" }, "balance": { "goodwill": "17443869", "inventory": "2321966", "commonStock": "170331", "currentDebt": "None", "investments": "None", "totalAssets": "44129850", "longTermDebt": "5501133", "shortTermDebt": "1860967", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "11102083", "reportedCurrency": "USD", "retainedEarnings": "-56002893", "totalLiabilities": "22027808", "otherCurrentAssets": "1516629", "totalCurrentAssets": "10951412", "currentLongTermDebt": "1533513", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3926060", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33178438", "currentAccountsPayable": "6406277", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10670128", "totalShareholderEquity": "22102042", "capitalLeaseObligations": "3635482", "otherCurrentLiabilities": "2579386", "totalCurrentLiabilities": "12801792", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9226016", "cashAndShortTermInvestments": "3186757", "commonStockSharesOutstanding": "3063743", "intangibleAssetsExcludingGoodwill": "11102083", "cashAndCashEquivalentsAtCarryingValue": "3186757", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9607415", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "190586", "operatingCashflow": "-130184", "capitalExpenditures": "8817", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1872158", "cashflowFromInvestment": "-8817", "stockBasedCompensation": "22461", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-267391", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "625429", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 12636638, "cost_of_revenue": 8205313, "gross_profit": 4431325, "ebit": -2910577, "ebitda": -2283262, "pretax_income": -3481817, "tax_provision": 14615, "net_income": -3496432, "net_income_to_common": -3496432, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1447329, "total_current_assets": 10545189, "total_assets": 44427672, "short_term_debt": 1487196, "long_term_debt": 5961177, "total_debt": 7448373, "total_liabilities": 29620775, "total_equity": 14806897, "shares_outstanding": 32766, "goodwill_and_intangibles": 29105327 }, "cash_flow": { "operating_cash_flow": -3403349, "capital_expenditure": 0, "free_cash_flow": -3403349, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178301, "ticker_id": 8420, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2910577", "ebitda": "-2283262", "netIncome": "-3496432", "grossProfit": "4431325", "depreciation": "None", "totalRevenue": "12636638", "costOfRevenue": "8205313", "interestIncome": "None", "incomeBeforeTax": "-3481817", "interestExpense": "1147834", "operatingIncome": "-2167348", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14615", "reportedCurrency": "USD", "netInterestIncome": "-1147834", "nonInterestIncome": "None", "operatingExpenses": "6598673", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8205313", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "627315", "sellingGeneralAndAdministrative": "6039298", "netIncomeFromContinuingOperations": "-3496432" }, "balance": { "goodwill": "17443869", "inventory": "2512552", "commonStock": "4070", "currentDebt": "None", "investments": "None", "totalAssets": "44427672", "longTermDebt": "5961177", "shortTermDebt": "1487196", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "11661458", "reportedCurrency": "USD", "retainedEarnings": "-46395478", "totalLiabilities": "29620775", "otherCurrentAssets": "1941072", "totalCurrentAssets": "10545189", "currentLongTermDebt": "1157403", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4644236", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33882483", "currentAccountsPayable": "6514331", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10834156", "totalShareholderEquity": "14806897", "capitalLeaseObligations": "3715576", "otherCurrentLiabilities": "10528031", "totalCurrentLiabilities": "20273815", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9346960", "cashAndShortTermInvestments": "1447329", "commonStockSharesOutstanding": "32766", "intangibleAssetsExcludingGoodwill": "11661458", "cashAndCashEquivalentsAtCarryingValue": "1447329", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3496432", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "195091", "operatingCashflow": "-3403349", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3992231", "cashflowFromInvestment": "None", "stockBasedCompensation": "30815", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "627315", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12636638, "cost_of_revenue": 8205313, "gross_profit": 4431325, "research_and_development": null, "selling_general_admin": 6039298, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2910577, "depreciation_amortisation": 627315, "ebitda": -2283262, "interest_expense": 1147834, "interest_income": null, "other_non_operating": null, "pretax_income": -3481817, "tax_provision": 14615, "effective_tax_rate": null, "net_income": -3496432, "net_income_continuing_ops": -3496432, "net_income_to_common": -3496432, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1447329, "short_term_investments": null, "net_receivables": 4644236, "inventory": 2512552, "other_current_assets": null, "total_current_assets": 10545189, "net_ppe": null, "goodwill": 17443869, "intangible_assets": 11661458, "goodwill_and_intangibles": 29105327, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33882483, "total_assets": 44427672, "short_term_debt": 1487196, "accounts_payable": 6514331, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20273815, "long_term_debt": 5961177, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9346960, "total_liabilities": 29620775, "total_debt": 7448373, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46395478, "total_equity": 14806897, "shares_outstanding": 32766, "operating_cash_flow": -3403349, "stock_based_compensation": 30815, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3992231, "free_cash_flow": -3403349, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2910577", "ebitda": "-2283262", "netIncome": "-3496432", "grossProfit": "4431325", "depreciation": "None", "totalRevenue": "12636638", "costOfRevenue": "8205313", "interestIncome": "None", "incomeBeforeTax": "-3481817", "interestExpense": "1147834", "operatingIncome": "-2167348", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14615", "reportedCurrency": "USD", "netInterestIncome": "-1147834", "nonInterestIncome": "None", "operatingExpenses": "6598673", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8205313", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "627315", "sellingGeneralAndAdministrative": "6039298", "netIncomeFromContinuingOperations": "-3496432" }, "balance": { "goodwill": "17443869", "inventory": "2512552", "commonStock": "4070", "currentDebt": "None", "investments": "None", "totalAssets": "44427672", "longTermDebt": "5961177", "shortTermDebt": "1487196", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "11661458", "reportedCurrency": "USD", "retainedEarnings": "-46395478", "totalLiabilities": "29620775", "otherCurrentAssets": "1941072", "totalCurrentAssets": "10545189", "currentLongTermDebt": "1157403", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4644236", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33882483", "currentAccountsPayable": "6514331", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10834156", "totalShareholderEquity": "14806897", "capitalLeaseObligations": "3715576", "otherCurrentLiabilities": "10528031", "totalCurrentLiabilities": "20273815", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9346960", "cashAndShortTermInvestments": "1447329", "commonStockSharesOutstanding": "32766", "intangibleAssetsExcludingGoodwill": "11661458", "cashAndCashEquivalentsAtCarryingValue": "1447329", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3496432", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "195091", "operatingCashflow": "-3403349", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3992231", "cashflowFromInvestment": "None", "stockBasedCompensation": "30815", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "627315", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 15374750, "cost_of_revenue": 9782033, "gross_profit": 5592717, "ebit": -6009655, "ebitda": -5229135, "pretax_income": -6785051, "tax_provision": 34781, "net_income": -6819832, "net_income_to_common": -6819832, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 839268, "total_current_assets": 11110385, "total_assets": 45712732, "short_term_debt": 10412536, "long_term_debt": 6531650, "total_debt": 16944186, "total_liabilities": 37165316, "total_equity": 8547416, "shares_outstanding": 9343, "goodwill_and_intangibles": 29664702 }, "cash_flow": { "operating_cash_flow": -1908840, "capital_expenditure": 3036, "free_cash_flow": -1905804, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178302, "ticker_id": 8420, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6009655", "ebitda": "-5229135", "netIncome": "-6819832", "grossProfit": "5592717", "depreciation": "None", "totalRevenue": "15374750", "costOfRevenue": "9782033", "interestIncome": "None", "incomeBeforeTax": "-6785051", "interestExpense": "775396", "operatingIncome": "-6501768", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34781", "reportedCurrency": "USD", "netInterestIncome": "-775396", "nonInterestIncome": "None", "operatingExpenses": "12094485", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9782033", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "780520", "sellingGeneralAndAdministrative": "7733129", "netIncomeFromContinuingOperations": "-6819832" }, "balance": { "goodwill": "17443869", "inventory": "2707643", "commonStock": "93432", "currentDebt": "None", "investments": "None", "totalAssets": "45712732", "longTermDebt": "6531650", "shortTermDebt": "10412536", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12220833", "reportedCurrency": "USD", "retainedEarnings": "-42899046", "totalLiabilities": "37165316", "otherCurrentAssets": "2098261", "totalCurrentAssets": "11110385", "currentLongTermDebt": "10090676", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5465213", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34602347", "currentAccountsPayable": "8032769", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20415809", "totalShareholderEquity": "8547416", "capitalLeaseObligations": "3793483", "otherCurrentLiabilities": "6397184", "totalCurrentLiabilities": "27162043", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10003273", "cashAndShortTermInvestments": "839268", "commonStockSharesOutstanding": "9343.19", "intangibleAssetsExcludingGoodwill": "12220833", "cashAndCashEquivalentsAtCarryingValue": "839268", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6819832", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-39763", "operatingCashflow": "-1908840", "capitalExpenditures": "3036", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "901138", "cashflowFromInvestment": "-3036", "stockBasedCompensation": "45201", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1132", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "780520", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15374750, "cost_of_revenue": 9782033, "gross_profit": 5592717, "research_and_development": null, "selling_general_admin": 7733129, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6009655, "depreciation_amortisation": 780520, "ebitda": -5229135, "interest_expense": 775396, "interest_income": null, "other_non_operating": null, "pretax_income": -6785051, "tax_provision": 34781, "effective_tax_rate": null, "net_income": -6819832, "net_income_continuing_ops": -6819832, "net_income_to_common": -6819832, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 839268, "short_term_investments": null, "net_receivables": 5465213, "inventory": 2707643, "other_current_assets": null, "total_current_assets": 11110385, "net_ppe": null, "goodwill": 17443869, "intangible_assets": 12220833, "goodwill_and_intangibles": 29664702, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34602347, "total_assets": 45712732, "short_term_debt": 10412536, "accounts_payable": 8032769, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27162043, "long_term_debt": 6531650, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10003273, "total_liabilities": 37165316, "total_debt": 16944186, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42899046, "total_equity": 8547416, "shares_outstanding": 9343, "operating_cash_flow": -1908840, "stock_based_compensation": 45201, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3036, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3036, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 901138, "free_cash_flow": -1905804, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6009655", "ebitda": "-5229135", "netIncome": "-6819832", "grossProfit": "5592717", "depreciation": "None", "totalRevenue": "15374750", "costOfRevenue": "9782033", "interestIncome": "None", "incomeBeforeTax": "-6785051", "interestExpense": "775396", "operatingIncome": "-6501768", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34781", "reportedCurrency": "USD", "netInterestIncome": "-775396", "nonInterestIncome": "None", "operatingExpenses": "12094485", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9782033", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "780520", "sellingGeneralAndAdministrative": "7733129", "netIncomeFromContinuingOperations": "-6819832" }, "balance": { "goodwill": "17443869", "inventory": "2707643", "commonStock": "93432", "currentDebt": "None", "investments": "None", "totalAssets": "45712732", "longTermDebt": "6531650", "shortTermDebt": "10412536", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12220833", "reportedCurrency": "USD", "retainedEarnings": "-42899046", "totalLiabilities": "37165316", "otherCurrentAssets": "2098261", "totalCurrentAssets": "11110385", "currentLongTermDebt": "10090676", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5465213", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34602347", "currentAccountsPayable": "8032769", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20415809", "totalShareholderEquity": "8547416", "capitalLeaseObligations": "3793483", "otherCurrentLiabilities": "6397184", "totalCurrentLiabilities": "27162043", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10003273", "cashAndShortTermInvestments": "839268", "commonStockSharesOutstanding": "9343.19", "intangibleAssetsExcludingGoodwill": "12220833", "cashAndCashEquivalentsAtCarryingValue": "839268", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6819832", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-39763", "operatingCashflow": "-1908840", "capitalExpenditures": "3036", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "901138", "cashflowFromInvestment": "-3036", "stockBasedCompensation": "45201", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1132", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "780520", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 14718386, "cost_of_revenue": 9482661, "gross_profit": 5235725, "ebit": -2486549, "ebitda": -1701801, "pretax_income": -3298100, "tax_provision": 509, "net_income": -3298609, "net_income_to_common": -3298609, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1062323, "total_current_assets": 11682522, "total_assets": 50999336, "short_term_debt": 7623572, "long_term_debt": 9346512, "total_debt": 16970084, "total_liabilities": 37868872, "total_equity": 13130464, "shares_outstanding": 1513, "goodwill_and_intangibles": 34226058 }, "cash_flow": { "operating_cash_flow": -968120, "capital_expenditure": 12170, "free_cash_flow": -955950, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178304, "ticker_id": 8420, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2486549", "ebitda": "-1701801", "netIncome": "-3298609", "grossProfit": "5235725", "depreciation": "None", "totalRevenue": "14718386", "costOfRevenue": "9482661", "interestIncome": "None", "incomeBeforeTax": "-3298100", "interestExpense": "811551", "operatingIncome": "-1606737", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "509", "reportedCurrency": "USD", "netInterestIncome": "-811551", "nonInterestIncome": "None", "operatingExpenses": "6842462", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9482661", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "784748", "sellingGeneralAndAdministrative": "6133087", "netIncomeFromContinuingOperations": "-3298609" }, "balance": { "goodwill": "20545850", "inventory": "2667880", "commonStock": "47021", "currentDebt": "None", "investments": "None", "totalAssets": "50999336", "longTermDebt": "9346512", "shortTermDebt": "7623572", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "13680208", "reportedCurrency": "USD", "retainedEarnings": "-36079214", "totalLiabilities": "37868872", "otherCurrentAssets": "3314080", "totalCurrentAssets": "11682522", "currentLongTermDebt": "7309514", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4638239", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39316814", "currentAccountsPayable": "8248106", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20525076", "totalShareholderEquity": "13130464", "capitalLeaseObligations": "3869050", "otherCurrentLiabilities": "6747682", "totalCurrentLiabilities": "24925789", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12943083", "cashAndShortTermInvestments": "1062323", "commonStockSharesOutstanding": "1513", "intangibleAssetsExcludingGoodwill": "13680208", "cashAndCashEquivalentsAtCarryingValue": "1062323", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3298609", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "565741", "operatingCashflow": "-968120", "capitalExpenditures": "12170", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1010321", "cashflowFromInvestment": "-12170", "stockBasedCompensation": "-201922", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "784748", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14718386, "cost_of_revenue": 9482661, "gross_profit": 5235725, "research_and_development": null, "selling_general_admin": 6133087, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2486549, "depreciation_amortisation": 784748, "ebitda": -1701801, "interest_expense": 811551, "interest_income": null, "other_non_operating": null, "pretax_income": -3298100, "tax_provision": 509, "effective_tax_rate": null, "net_income": -3298609, "net_income_continuing_ops": -3298609, "net_income_to_common": -3298609, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1062323, "short_term_investments": null, "net_receivables": 4638239, "inventory": 2667880, "other_current_assets": null, "total_current_assets": 11682522, "net_ppe": null, "goodwill": 20545850, "intangible_assets": 13680208, "goodwill_and_intangibles": 34226058, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39316814, "total_assets": 50999336, "short_term_debt": 7623572, "accounts_payable": 8248106, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24925789, "long_term_debt": 9346512, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12943083, "total_liabilities": 37868872, "total_debt": 16970084, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36079214, "total_equity": 13130464, "shares_outstanding": 1513, "operating_cash_flow": -968120, "stock_based_compensation": -201922, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12170, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12170, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1010321, "free_cash_flow": -955950, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2486549", "ebitda": "-1701801", "netIncome": "-3298609", "grossProfit": "5235725", "depreciation": "None", "totalRevenue": "14718386", "costOfRevenue": "9482661", "interestIncome": "None", "incomeBeforeTax": "-3298100", "interestExpense": "811551", "operatingIncome": "-1606737", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "509", "reportedCurrency": "USD", "netInterestIncome": "-811551", "nonInterestIncome": "None", "operatingExpenses": "6842462", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9482661", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "784748", "sellingGeneralAndAdministrative": "6133087", "netIncomeFromContinuingOperations": "-3298609" }, "balance": { "goodwill": "20545850", "inventory": "2667880", "commonStock": "47021", "currentDebt": "None", "investments": "None", "totalAssets": "50999336", "longTermDebt": "9346512", "shortTermDebt": "7623572", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "13680208", "reportedCurrency": "USD", "retainedEarnings": "-36079214", "totalLiabilities": "37868872", "otherCurrentAssets": "3314080", "totalCurrentAssets": "11682522", "currentLongTermDebt": "7309514", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4638239", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39316814", "currentAccountsPayable": "8248106", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20525076", "totalShareholderEquity": "13130464", "capitalLeaseObligations": "3869050", "otherCurrentLiabilities": "6747682", "totalCurrentLiabilities": "24925789", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12943083", "cashAndShortTermInvestments": "1062323", "commonStockSharesOutstanding": "1513", "intangibleAssetsExcludingGoodwill": "13680208", "cashAndCashEquivalentsAtCarryingValue": "1062323", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3298609", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "565741", "operatingCashflow": "-968120", "capitalExpenditures": "12170", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1010321", "cashflowFromInvestment": "-12170", "stockBasedCompensation": "-201922", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "784748", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 13549420, "cost_of_revenue": 8757066, "gross_profit": 4792354, "ebit": -6205015, "ebitda": -5418243, "pretax_income": -6940648, "tax_provision": -6633, "net_income": -6934015, "net_income_to_common": -6934015, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046343, "total_current_assets": 12230447, "total_assets": 52853691, "short_term_debt": 5804710, "long_term_debt": 9651560, "total_debt": 15456270, "total_liabilities": 63751373, "total_equity": -10897682, "shares_outstanding": 626, "goodwill_and_intangibles": 34935433 }, "cash_flow": { "operating_cash_flow": -776446, "capital_expenditure": 11985, "free_cash_flow": -764461, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178305, "ticker_id": 8420, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6205015", "ebitda": "-5418243", "netIncome": "-6934015", "grossProfit": "4792354", "depreciation": "None", "totalRevenue": "13549420", "costOfRevenue": "8757066", "interestIncome": "None", "incomeBeforeTax": "-6940648", "interestExpense": "735633", "operatingIncome": "-2025944", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-6633", "reportedCurrency": "USD", "netInterestIncome": "-735633", "nonInterestIncome": "None", "operatingExpenses": "6818298", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8757066", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "786772", "sellingGeneralAndAdministrative": "6558923", "netIncomeFromContinuingOperations": "-6934015" }, "balance": { "goodwill": "20545850", "inventory": "3233620", "commonStock": "362163", "currentDebt": "None", "investments": "None", "totalAssets": "52853691", "longTermDebt": "9651560", "shortTermDebt": "5804710", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "14389583", "reportedCurrency": "USD", "retainedEarnings": "-32780605", "totalLiabilities": "63751373", "otherCurrentAssets": "3156943", "totalCurrentAssets": "12230447", "currentLongTermDebt": "5389035", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4793541", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40623244", "currentAccountsPayable": "8499765", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19434283", "totalShareholderEquity": "-10897682", "capitalLeaseObligations": "4393688", "otherCurrentLiabilities": "6775003", "totalCurrentLiabilities": "23830867", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39920506", "cashAndShortTermInvestments": "1046343", "commonStockSharesOutstanding": "626.95", "intangibleAssetsExcludingGoodwill": "14389583", "cashAndCashEquivalentsAtCarryingValue": "1046343", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6934015", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-313761", "operatingCashflow": "-776446", "capitalExpenditures": "11985", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371965", "cashflowFromInvestment": "-11985", "stockBasedCompensation": "-11583", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4365", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "786772", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13549420, "cost_of_revenue": 8757066, "gross_profit": 4792354, "research_and_development": null, "selling_general_admin": 6558923, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6205015, "depreciation_amortisation": 786772, "ebitda": -5418243, "interest_expense": 735633, "interest_income": null, "other_non_operating": null, "pretax_income": -6940648, "tax_provision": -6633, "effective_tax_rate": null, "net_income": -6934015, "net_income_continuing_ops": -6934015, "net_income_to_common": -6934015, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1046343, "short_term_investments": null, "net_receivables": 4793541, "inventory": 3233620, "other_current_assets": null, "total_current_assets": 12230447, "net_ppe": null, "goodwill": 20545850, "intangible_assets": 14389583, "goodwill_and_intangibles": 34935433, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40623244, "total_assets": 52853691, "short_term_debt": 5804710, "accounts_payable": 8499765, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23830867, "long_term_debt": 9651560, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39920506, "total_liabilities": 63751373, "total_debt": 15456270, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32780605, "total_equity": -10897682, "shares_outstanding": 626, "operating_cash_flow": -776446, "stock_based_compensation": -11583, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11985, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11985, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -371965, "free_cash_flow": -764461, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6205015", "ebitda": "-5418243", "netIncome": "-6934015", "grossProfit": "4792354", "depreciation": "None", "totalRevenue": "13549420", "costOfRevenue": "8757066", "interestIncome": "None", "incomeBeforeTax": "-6940648", "interestExpense": "735633", "operatingIncome": "-2025944", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-6633", "reportedCurrency": "USD", "netInterestIncome": "-735633", "nonInterestIncome": "None", "operatingExpenses": "6818298", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8757066", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "786772", "sellingGeneralAndAdministrative": "6558923", "netIncomeFromContinuingOperations": "-6934015" }, "balance": { "goodwill": "20545850", "inventory": "3233620", "commonStock": "362163", "currentDebt": "None", "investments": "None", "totalAssets": "52853691", "longTermDebt": "9651560", "shortTermDebt": "5804710", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "14389583", "reportedCurrency": "USD", "retainedEarnings": "-32780605", "totalLiabilities": "63751373", "otherCurrentAssets": "3156943", "totalCurrentAssets": "12230447", "currentLongTermDebt": "5389035", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4793541", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40623244", "currentAccountsPayable": "8499765", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19434283", "totalShareholderEquity": "-10897682", "capitalLeaseObligations": "4393688", "otherCurrentLiabilities": "6775003", "totalCurrentLiabilities": "23830867", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39920506", "cashAndShortTermInvestments": "1046343", "commonStockSharesOutstanding": "626.95", "intangibleAssetsExcludingGoodwill": "14389583", "cashAndCashEquivalentsAtCarryingValue": "1046343", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6934015", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-313761", "operatingCashflow": "-776446", "capitalExpenditures": "11985", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371965", "cashflowFromInvestment": "-11985", "stockBasedCompensation": "-11583", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4365", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "786772", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 13219197, "cost_of_revenue": 8413749, "gross_profit": 4805448, "ebit": 1973683, "ebitda": 2775475, "pretax_income": 1208813, "tax_provision": 6162, "net_income": 1202651, "net_income_to_common": 1202651, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1789956, "total_current_assets": 13146781, "total_assets": 54654357, "short_term_debt": 5623675, "long_term_debt": 9904919, "total_debt": 15528594, "total_liabilities": 65826281, "total_equity": -11171924, "shares_outstanding": 262, "goodwill_and_intangibles": 35644808 }, "cash_flow": { "operating_cash_flow": -2649280, "capital_expenditure": 5594, "free_cash_flow": -2643686, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178306, "ticker_id": 8420, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1973683", "ebitda": "2775475", "netIncome": "1202651", "grossProfit": "4805448", "depreciation": "None", "totalRevenue": "13219197", "costOfRevenue": "8413749", "interestIncome": "None", "incomeBeforeTax": "1208813", "interestExpense": "764870", "operatingIncome": "-2182954", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6162", "reportedCurrency": "USD", "netInterestIncome": "-764870", "nonInterestIncome": "None", "operatingExpenses": "6988402", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8413749", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "801792", "sellingGeneralAndAdministrative": "6629027", "netIncomeFromContinuingOperations": "1202651" }, "balance": { "goodwill": "20545850", "inventory": "2919861", "commonStock": "3207714", "currentDebt": "None", "investments": "None", "totalAssets": "54654357", "longTermDebt": "9904919", "shortTermDebt": "5623675", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15098958", "reportedCurrency": "USD", "retainedEarnings": "-25850588", "totalLiabilities": "65826281", "otherCurrentAssets": "3426524", "totalCurrentAssets": "13146781", "currentLongTermDebt": "5218931", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5010440", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41507576", "currentAccountsPayable": "6993067", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19615606", "totalShareholderEquity": "-11171924", "capitalLeaseObligations": "4491756", "otherCurrentLiabilities": "6295900", "totalCurrentLiabilities": "20945531", "otherNonCurrentLiabilities": "650000", "totalNonCurrentLiabilities": "44880750", "cashAndShortTermInvestments": "1789956", "commonStockSharesOutstanding": "262.73", "intangibleAssetsExcludingGoodwill": "15098958", "cashAndCashEquivalentsAtCarryingValue": "1789956", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1202651", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "641301", "operatingCashflow": "-2649280", "capitalExpenditures": "5594", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "544864", "cashflowFromInvestment": "524", "stockBasedCompensation": "197306", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2865", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "801792", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13219197, "cost_of_revenue": 8413749, "gross_profit": 4805448, "research_and_development": null, "selling_general_admin": 6629027, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1973683, "depreciation_amortisation": 801792, "ebitda": 2775475, "interest_expense": 764870, "interest_income": null, "other_non_operating": null, "pretax_income": 1208813, "tax_provision": 6162, "effective_tax_rate": null, "net_income": 1202651, "net_income_continuing_ops": 1202651, "net_income_to_common": 1202651, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1789956, "short_term_investments": null, "net_receivables": 5010440, "inventory": 2919861, "other_current_assets": null, "total_current_assets": 13146781, "net_ppe": null, "goodwill": 20545850, "intangible_assets": 15098958, "goodwill_and_intangibles": 35644808, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41507576, "total_assets": 54654357, "short_term_debt": 5623675, "accounts_payable": 6993067, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20945531, "long_term_debt": 9904919, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44880750, "total_liabilities": 65826281, "total_debt": 15528594, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25850588, "total_equity": -11171924, "shares_outstanding": 262, "operating_cash_flow": -2649280, "stock_based_compensation": 197306, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5594, "acquisitions": null, "other_investing": null, "investing_cash_flow": 524, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 544864, "free_cash_flow": -2643686, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1973683", "ebitda": "2775475", "netIncome": "1202651", "grossProfit": "4805448", "depreciation": "None", "totalRevenue": "13219197", "costOfRevenue": "8413749", "interestIncome": "None", "incomeBeforeTax": "1208813", "interestExpense": "764870", "operatingIncome": "-2182954", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6162", "reportedCurrency": "USD", "netInterestIncome": "-764870", "nonInterestIncome": "None", "operatingExpenses": "6988402", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8413749", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "801792", "sellingGeneralAndAdministrative": "6629027", "netIncomeFromContinuingOperations": "1202651" }, "balance": { "goodwill": "20545850", "inventory": "2919861", "commonStock": "3207714", "currentDebt": "None", "investments": "None", "totalAssets": "54654357", "longTermDebt": "9904919", "shortTermDebt": "5623675", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15098958", "reportedCurrency": "USD", "retainedEarnings": "-25850588", "totalLiabilities": "65826281", "otherCurrentAssets": "3426524", "totalCurrentAssets": "13146781", "currentLongTermDebt": "5218931", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5010440", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41507576", "currentAccountsPayable": "6993067", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19615606", "totalShareholderEquity": "-11171924", "capitalLeaseObligations": "4491756", "otherCurrentLiabilities": "6295900", "totalCurrentLiabilities": "20945531", "otherNonCurrentLiabilities": "650000", "totalNonCurrentLiabilities": "44880750", "cashAndShortTermInvestments": "1789956", "commonStockSharesOutstanding": "262.73", "intangibleAssetsExcludingGoodwill": "15098958", "cashAndCashEquivalentsAtCarryingValue": "1789956", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1202651", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "641301", "operatingCashflow": "-2649280", "capitalExpenditures": "5594", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "544864", "cashflowFromInvestment": "524", "stockBasedCompensation": "197306", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2865", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "801792", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 19442297, "cost_of_revenue": 13921814, "gross_profit": 5520483, "ebit": -766844, "ebitda": 366637, "pretax_income": -1556785, "tax_provision": 120572, "net_income": -1663398, "net_income_to_common": -1663398, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3575283, "total_current_assets": 15778648, "total_assets": 58172811, "short_term_debt": 5451445, "long_term_debt": 10127756, "total_debt": 15579201, "total_liabilities": 37736022, "total_equity": 20436789, "shares_outstanding": 68, "goodwill_and_intangibles": 36354183 }, "cash_flow": { "operating_cash_flow": 157937, "capital_expenditure": 41256, "free_cash_flow": 199193, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178307, "ticker_id": 8420, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-766844", "ebitda": "366637", "netIncome": "-1663398", "grossProfit": "5520483", "depreciation": "None", "totalRevenue": "19442297", "costOfRevenue": "13921814", "interestIncome": "None", "incomeBeforeTax": "-1556785", "interestExpense": "789941", "operatingIncome": "-2337669", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "120572", "reportedCurrency": "USD", "netInterestIncome": "-789941", "nonInterestIncome": "None", "operatingExpenses": "7858152", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13921814", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1133481", "sellingGeneralAndAdministrative": "6629770", "netIncomeFromContinuingOperations": "-1677358" }, "balance": { "goodwill": "20545850", "inventory": "3578668", "commonStock": "512330", "currentDebt": "None", "investments": "None", "totalAssets": "58172811", "longTermDebt": "10127756", "shortTermDebt": "5451445", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15808333", "reportedCurrency": "USD", "retainedEarnings": "-27081411", "totalLiabilities": "37736022", "otherCurrentAssets": "3510190", "totalCurrentAssets": "15778648", "currentLongTermDebt": "5057403", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "5114507", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42394163", "currentAccountsPayable": "7677261", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19772406", "totalShareholderEquity": "20436789", "capitalLeaseObligations": "4587247", "otherCurrentLiabilities": "6686951", "totalCurrentLiabilities": "22373482", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "15362540", "cashAndShortTermInvestments": "3575283", "commonStockSharesOutstanding": "68.31", "intangibleAssetsExcludingGoodwill": "15808333", "cashAndCashEquivalentsAtCarryingValue": "3575283", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1677358", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1048096", "operatingCashflow": "157937", "capitalExpenditures": "41256", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313740", "cashflowFromInvestment": "-41256", "stockBasedCompensation": "246131", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7217", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1133481", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19442297, "cost_of_revenue": 13921814, "gross_profit": 5520483, "research_and_development": null, "selling_general_admin": 6629770, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -766844, "depreciation_amortisation": 1133481, "ebitda": 366637, "interest_expense": 789941, "interest_income": null, "other_non_operating": null, "pretax_income": -1556785, "tax_provision": 120572, "effective_tax_rate": null, "net_income": -1663398, "net_income_continuing_ops": -1677358, "net_income_to_common": -1663398, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3575283, "short_term_investments": 0, "net_receivables": 5114507, "inventory": 3578668, "other_current_assets": null, "total_current_assets": 15778648, "net_ppe": null, "goodwill": 20545850, "intangible_assets": 15808333, "goodwill_and_intangibles": 36354183, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42394163, "total_assets": 58172811, "short_term_debt": 5451445, "accounts_payable": 7677261, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22373482, "long_term_debt": 10127756, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15362540, "total_liabilities": 37736022, "total_debt": 15579201, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27081411, "total_equity": 20436789, "shares_outstanding": 68, "operating_cash_flow": 157937, "stock_based_compensation": 246131, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41256, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41256, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -313740, "free_cash_flow": 199193, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-766844", "ebitda": "366637", "netIncome": "-1663398", "grossProfit": "5520483", "depreciation": "None", "totalRevenue": "19442297", "costOfRevenue": "13921814", "interestIncome": "None", "incomeBeforeTax": "-1556785", "interestExpense": "789941", "operatingIncome": "-2337669", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "120572", "reportedCurrency": "USD", "netInterestIncome": "-789941", "nonInterestIncome": "None", "operatingExpenses": "7858152", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13921814", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1133481", "sellingGeneralAndAdministrative": "6629770", "netIncomeFromContinuingOperations": "-1677358" }, "balance": { "goodwill": "20545850", "inventory": "3578668", "commonStock": "512330", "currentDebt": "None", "investments": "None", "totalAssets": "58172811", "longTermDebt": "10127756", "shortTermDebt": "5451445", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15808333", "reportedCurrency": "USD", "retainedEarnings": "-27081411", "totalLiabilities": "37736022", "otherCurrentAssets": "3510190", "totalCurrentAssets": "15778648", "currentLongTermDebt": "5057403", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "5114507", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42394163", "currentAccountsPayable": "7677261", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19772406", "totalShareholderEquity": "20436789", "capitalLeaseObligations": "4587247", "otherCurrentLiabilities": "6686951", "totalCurrentLiabilities": "22373482", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "15362540", "cashAndShortTermInvestments": "3575283", "commonStockSharesOutstanding": "68.31", "intangibleAssetsExcludingGoodwill": "15808333", "cashAndCashEquivalentsAtCarryingValue": "3575283", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1677358", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1048096", "operatingCashflow": "157937", "capitalExpenditures": "41256", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313740", "cashflowFromInvestment": "-41256", "stockBasedCompensation": "246131", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7217", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1133481", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 18288697, "cost_of_revenue": 11256239, "gross_profit": 7032458, "ebit": -1523264, "ebitda": -215194, "pretax_income": -2333287, "tax_provision": -4234, "net_income": -2363036, "net_income_to_common": -2363036, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3417649, "total_current_assets": 18922799, "total_assets": 62515472, "short_term_debt": 2206532, "long_term_debt": 13248776, "total_debt": 15455308, "total_liabilities": 40654199, "total_equity": 21861273, "shares_outstanding": 67, "goodwill_and_intangibles": 37392564 }, "cash_flow": { "operating_cash_flow": 835868, "capital_expenditure": 204673, "free_cash_flow": 1040541, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178309, "ticker_id": 8420, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1523264", "ebitda": "-215194", "netIncome": "-2363036", "grossProfit": "7032458", "depreciation": "None", "totalRevenue": "18288697", "costOfRevenue": "11256239", "interestIncome": "None", "incomeBeforeTax": "-2333287", "interestExpense": "810023", "operatingIncome": "-1564350", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4234", "reportedCurrency": "USD", "netInterestIncome": "-810023", "nonInterestIncome": "None", "operatingExpenses": "8596808", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11256239", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1308070", "sellingGeneralAndAdministrative": "7150110", "netIncomeFromContinuingOperations": "-2329053" }, "balance": { "goodwill": "20545850", "inventory": "4626764", "commonStock": "509136", "currentDebt": "None", "investments": "None", "totalAssets": "62515472", "longTermDebt": "13248776", "shortTermDebt": "2206532", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "16846714", "reportedCurrency": "USD", "retainedEarnings": "-25449707", "totalLiabilities": "40654199", "otherCurrentAssets": "4714396", "totalCurrentAssets": "18922799", "currentLongTermDebt": "1821951", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "6163990", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43592673", "currentAccountsPayable": "7083759", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19750714", "totalShareholderEquity": "21861273", "capitalLeaseObligations": "4679987", "otherCurrentLiabilities": "7765569", "totalCurrentLiabilities": "22170017", "otherNonCurrentLiabilities": "940000", "totalNonCurrentLiabilities": "18484182", "cashAndShortTermInvestments": "3417649", "commonStockSharesOutstanding": "67", "intangibleAssetsExcludingGoodwill": "16846714", "cashAndCashEquivalentsAtCarryingValue": "3417649", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1156801", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-34204", "operatingCashflow": "835868", "capitalExpenditures": "204673", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3237874", "cashflowFromInvestment": "1306943", "stockBasedCompensation": "353843", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24895", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1308070", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18288697, "cost_of_revenue": 11256239, "gross_profit": 7032458, "research_and_development": null, "selling_general_admin": 7150110, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1523264, "depreciation_amortisation": 1308070, "ebitda": -215194, "interest_expense": 810023, "interest_income": null, "other_non_operating": null, "pretax_income": -2333287, "tax_provision": -4234, "effective_tax_rate": null, "net_income": -2363036, "net_income_continuing_ops": -2329053, "net_income_to_common": -2363036, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3417649, "short_term_investments": 0, "net_receivables": 6163990, "inventory": 4626764, "other_current_assets": null, "total_current_assets": 18922799, "net_ppe": null, "goodwill": 20545850, "intangible_assets": 16846714, "goodwill_and_intangibles": 37392564, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43592673, "total_assets": 62515472, "short_term_debt": 2206532, "accounts_payable": 7083759, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22170017, "long_term_debt": 13248776, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18484182, "total_liabilities": 40654199, "total_debt": 15455308, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25449707, "total_equity": 21861273, "shares_outstanding": 67, "operating_cash_flow": 835868, "stock_based_compensation": 353843, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 204673, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1306943, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3237874, "free_cash_flow": 1040541, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1523264", "ebitda": "-215194", "netIncome": "-2363036", "grossProfit": "7032458", "depreciation": "None", "totalRevenue": "18288697", "costOfRevenue": "11256239", "interestIncome": "None", "incomeBeforeTax": "-2333287", "interestExpense": "810023", "operatingIncome": "-1564350", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4234", "reportedCurrency": "USD", "netInterestIncome": "-810023", "nonInterestIncome": "None", "operatingExpenses": "8596808", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11256239", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1308070", "sellingGeneralAndAdministrative": "7150110", "netIncomeFromContinuingOperations": "-2329053" }, "balance": { "goodwill": "20545850", "inventory": "4626764", "commonStock": "509136", "currentDebt": "None", "investments": "None", "totalAssets": "62515472", "longTermDebt": "13248776", "shortTermDebt": "2206532", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "16846714", "reportedCurrency": "USD", "retainedEarnings": "-25449707", "totalLiabilities": "40654199", "otherCurrentAssets": "4714396", "totalCurrentAssets": "18922799", "currentLongTermDebt": "1821951", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "6163990", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43592673", "currentAccountsPayable": "7083759", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19750714", "totalShareholderEquity": "21861273", "capitalLeaseObligations": "4679987", "otherCurrentLiabilities": "7765569", "totalCurrentLiabilities": "22170017", "otherNonCurrentLiabilities": "940000", "totalNonCurrentLiabilities": "18484182", "cashAndShortTermInvestments": "3417649", "commonStockSharesOutstanding": "67", "intangibleAssetsExcludingGoodwill": "16846714", "cashAndCashEquivalentsAtCarryingValue": "3417649", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1156801", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-34204", "operatingCashflow": "835868", "capitalExpenditures": "204673", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3237874", "cashflowFromInvestment": "1306943", "stockBasedCompensation": "353843", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24895", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1308070", "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": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "income_statement": { "revenue": 19836291, "cost_of_revenue": 12699357, "gross_profit": 7136934, "ebit": 262631, "ebitda": 1580477, "pretax_income": -336704, "tax_provision": -2894, "net_income": -1550744, "net_income_to_common": -1550744, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2441970, "total_current_assets": 20896196, "total_assets": 65696996, "short_term_debt": 2088892, "long_term_debt": null, "total_debt": 2088892, "total_liabilities": 41767527, "total_equity": 23929469, "shares_outstanding": 66, "goodwill_and_intangibles": 38609263 }, "cash_flow": { "operating_cash_flow": -1535403, "capital_expenditure": 80105, "free_cash_flow": -1455298, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178310, "ticker_id": 8420, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:37.925132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262631", "ebitda": "1580477", "netIncome": "-1550744", "grossProfit": "7136934", "depreciation": "None", "totalRevenue": "19836291", "costOfRevenue": "12699357", "interestIncome": "None", "incomeBeforeTax": "-336704", "interestExpense": "599335", "operatingIncome": "-1415320", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2894", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8552254", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12699357", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1317846", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "20545850", "inventory": "4592560", "commonStock": "501692", "currentDebt": "None", "investments": "None", "totalAssets": "65696996", "longTermDebt": "None", "shortTermDebt": "2088892", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18063413", "reportedCurrency": "None", "retainedEarnings": "-23181248", "totalLiabilities": "41767527", "otherCurrentAssets": "6244157", "totalCurrentAssets": "20896196", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1352878", "currentNetReceivables": "6264631", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44800800", "currentAccountsPayable": "6518843", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19683653", "totalShareholderEquity": "23929469", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10423801", "totalCurrentLiabilities": "23391766", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18375761", "cashAndShortTermInvestments": "2441970", "commonStockSharesOutstanding": "66.33", "intangibleAssetsExcludingGoodwill": "18063413", "cashAndCashEquivalentsAtCarryingValue": "2441970", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1506061", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "837401", "operatingCashflow": "-1535403", "capitalExpenditures": "80105", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "669129", "cashflowFromInvestment": "1961815", "stockBasedCompensation": "300537", "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": "1317846", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19836291, "cost_of_revenue": 12699357, "gross_profit": 7136934, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262631, "depreciation_amortisation": 1317846, "ebitda": 1580477, "interest_expense": 599335, "interest_income": null, "other_non_operating": null, "pretax_income": -336704, "tax_provision": -2894, "effective_tax_rate": null, "net_income": -1550744, "net_income_continuing_ops": null, "net_income_to_common": -1550744, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2441970, "short_term_investments": 1352878, "net_receivables": 6264631, "inventory": 4592560, "other_current_assets": null, "total_current_assets": 20896196, "net_ppe": null, "goodwill": 20545850, "intangible_assets": 18063413, "goodwill_and_intangibles": 38609263, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44800800, "total_assets": 65696996, "short_term_debt": 2088892, "accounts_payable": 6518843, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23391766, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18375761, "total_liabilities": 41767527, "total_debt": 2088892, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23181248, "total_equity": 23929469, "shares_outstanding": 66, "operating_cash_flow": -1535403, "stock_based_compensation": 300537, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80105, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1961815, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 669129, "free_cash_flow": -1455298, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "262631", "ebitda": "1580477", "netIncome": "-1550744", "grossProfit": "7136934", "depreciation": "None", "totalRevenue": "19836291", "costOfRevenue": "12699357", "interestIncome": "None", "incomeBeforeTax": "-336704", "interestExpense": "599335", "operatingIncome": "-1415320", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2894", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8552254", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12699357", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1317846", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "20545850", "inventory": "4592560", "commonStock": "501692", "currentDebt": "None", "investments": "None", "totalAssets": "65696996", "longTermDebt": "None", "shortTermDebt": "2088892", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18063413", "reportedCurrency": "None", "retainedEarnings": "-23181248", "totalLiabilities": "41767527", "otherCurrentAssets": "6244157", "totalCurrentAssets": "20896196", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1352878", "currentNetReceivables": "6264631", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44800800", "currentAccountsPayable": "6518843", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19683653", "totalShareholderEquity": "23929469", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10423801", "totalCurrentLiabilities": "23391766", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18375761", "cashAndShortTermInvestments": "2441970", "commonStockSharesOutstanding": "66.33", "intangibleAssetsExcludingGoodwill": "18063413", "cashAndCashEquivalentsAtCarryingValue": "2441970", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1506061", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "837401", "operatingCashflow": "-1535403", "capitalExpenditures": "80105", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "669129", "cashflowFromInvestment": "1961815", "stockBasedCompensation": "300537", "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": "1317846", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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" ] } } }