{ "ticker": { "uuid": "b201dff4-e614-43ca-8e44-c103ec11f8e4", "symbol": "BLNE", "name": "Beeline Holdings, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/b201dff4-e614-43ca-8e44-c103ec11f8e4/", "api_url": "https://sharemaestro.com/factors/api/tickers/b201dff4-e614-43ca-8e44-c103ec11f8e4/" }, "ticker_metadata": { "id": 5083, "uuid": "b201dff4-e614-43ca-8e44-c103ec11f8e4", "symbol": "BLNE", "name": "Beeline Holdings, Inc.", "asset_type": "equity", "market_cap": 40844100, "stock_exchange_id": 2, "industry": "Mortgage Finance", "sector": "Financial Services", "description": "Eastside Distilling, Inc. acquires, manufactures, blends, bottles, imports, exports, markets, and sells various alcoholic beverages. The company is headquartered in Portland, Oregon.", "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": "b201dff4-e614-43ca-8e44-c103ec11f8e4", "symbol": "BLNE", "name": "Beeline Holdings, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/b201dff4-e614-43ca-8e44-c103ec11f8e4/", "api_url": "https://sharemaestro.com/factors/api/tickers/b201dff4-e614-43ca-8e44-c103ec11f8e4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.69, "value": 0.59, "quality": 0.58, "momentum": 0.59, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.14, "market_cap": 34941000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.1936, "roe": -0.4042, "piotroski_f_score": 3, "momentum_12_1": 1.4809, "volatility_252d": 1.5086 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:23.780274+00:00", "batch_id": "" }, "size": { "price_close": 1.14, "market_cap": 34941000, "market_cap_usd": 34941000, "enterprise_value": 49924000, "shares_outstanding": 30650000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6864, "ptbv_ratio": 2.7323, "ps_ratio": 3.7286, "pcf_ratio": null, "pfcf_ratio": -1.4969, "ev_ebitda": null, "ev_ebit": -2.4107, "ev_sales": 5.3275, "ev_fcf": -2.1388, "earnings_yield": null, "fcf_yield": -0.4676, "price_to_sales": 3.7286, "price_to_book": 0.6864, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.1877 }, "yield": { "dividend_yield": 0.1936, "buyback_yield": 0, "shareholder_yield": 0.1936, "debt_paydown_yield": null, "total_yield": 0.1936 }, "quality": { "gross_margin": 0.0518, "operating_margin": -2.2099, "net_margin": -2.1957, "ebitda_margin": -1.8566, "fcf_margin": -2.4909, "roe": -0.4042, "roa": -0.2929, "roic": -0.2357, "roc_greenblatt": null, "asset_turnover": 0.1334, "cash_conversion": 1.1344, "accruals_ratio": 0.043, "sbc_to_revenue": 0.3112, "piotroski_f_score": 3, "altman_z_score": -2.3468, "earnings_stability_5y": 0.5848, "revenue_stability_5y": 0.463, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0069, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3802, "net_debt_to_ebitda": -0.8612, "debt_to_assets": 0.2415, "interest_coverage": -26.9648, "current_ratio": 1.0615, "quick_ratio": 1.0615, "net_debt": 14983000, "local_beta": 0.0022, "volatility_252d": 1.5086, "volatility_60d": 3.1409, "max_drawdown_12m": -0.7453, "risk_adjusted_momentum": 0.9817 }, "growth": { "revenue_growth_1y": 0.242, "revenue_growth_3y_cagr": -0.1759, "revenue_growth_5y_cagr": -0.1112, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.9805, "revenue_growth": 0.242, "earnings_growth": null }, "momentum": { "price_return_1m": -0.4062, "price_return_3m": -0.5824, "price_return_6m": -0.4466, "price_return_9m": -0.5149, "price_return_12m": 0.4731, "price_return_12m_ex1m": 1.4809, "momentum_6m": -0.4466, "momentum_12m": 0.4731, "momentum_12_1": 1.4809, "distance_from_52w_high": -0.7311, "distance_from_52w_low": 0.7587, "relative_strength": 0.3151 }, "raw_ttm": { "revenue_ttm": 9371000, "gross_profit_ttm": 485000, "ebit_ttm": -20709000, "ebitda_ttm": -17398000, "net_income_ttm": -20576000, "eps_diluted_ttm": -0.6713, "operating_cash_flow_ttm": -23599000, "capital_expenditure_ttm": 257000, "fcf_ttm": -23342000, "dividends_paid_ttm": 6766000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 768000, "cash_and_equivalents": 1987000, "total_current_assets": 20380000, "total_current_liabilities": 19200000, "net_ppe": null, "total_assets": 70256000, "total_debt": 16970000, "total_equity": 50902000, "net_working_capital": 16163000, "book_value_per_share": 1.6608, "retained_earnings": -131018000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12788001, "tangible_book_per_share": 0.4172 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 41, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 40, "vc1_composite": 41, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 31, "quality_value_composite": 0.585, "os_score": 0.69, "value_percentile": 0.59, "quality_percentile": 0.58, "momentum_percentile": 0.59, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "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": 417, "ticker_id": 5083, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:23.780274+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.14, "market_cap": 34941000, "market_cap_usd": 34941000, "enterprise_value": 49924000, "shares_outstanding": 30650000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.68643668, "ptbv_ratio": 2.73232697, "ps_ratio": 3.72863088, "pcf_ratio": null, "pfcf_ratio": -1.49691543, "ev_ebitda": null, "ev_ebit": -2.41073929, "ev_sales": 5.32749973, "ev_fcf": -2.13880559, "earnings_yield": null, "fcf_yield": -0.46755068, "dividend_yield": 0.19364071, "buyback_yield": 0, "shareholder_yield": 0.19364071, "debt_paydown_yield": null, "total_yield": 0.19364071, "gross_margin": 0.05175542, "operating_margin": -2.20990289, "net_margin": -2.19571017, "ebitda_margin": -1.85657881, "fcf_margin": -2.49087611, "roe": -0.40422773, "roa": -0.29287178, "roic": -0.23574031, "roc_greenblatt": null, "asset_turnover": 0.13338363, "cash_conversion": 1.13442846, "accruals_ratio": 0.04302835, "sbc_to_revenue": 0.31117277, "debt_to_equity": 0.38022082, "net_debt_to_ebitda": -0.86119094, "debt_to_assets": 0.24154521, "interest_coverage": -26.96484375, "current_ratio": 1.06145833, "quick_ratio": 1.06145833, "net_debt": 14983000, "revenue_growth_1y": 0.24201458, "revenue_growth_3y_cagr": -0.17590129, "revenue_growth_5y_cagr": -0.11118991, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.98050142, "piotroski_f_score": 3, "altman_z_score": -2.3467795, "earnings_stability_5y": 0.584751, "revenue_stability_5y": 0.462973, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.40625, "price_return_3m": -0.58241758, "price_return_6m": -0.44660194, "price_return_9m": -0.51489362, "price_return_12m": 0.47305853, "price_return_12m_ex1m": 1.48094069, "distance_from_52w_high": -0.73113208, "distance_from_52w_low": 0.75871645, "relative_strength": 0.31511748, "local_beta": 0.0022, "volatility_252d": 1.508554, "volatility_60d": 3.140899, "max_drawdown_12m": -0.74528302, "revenue_ttm": 9371000, "gross_profit_ttm": 485000, "ebit_ttm": -20709000, "ebitda_ttm": -17398000, "net_income_ttm": -20576000, "eps_diluted_ttm": -0.67132137, "operating_cash_flow_ttm": -23599000, "capital_expenditure_ttm": 257000, "fcf_ttm": -23342000, "dividends_paid_ttm": 6766000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 768000, "cash_and_equivalents": 1987000, "total_current_assets": 20380000, "total_current_liabilities": 19200000, "net_ppe": null, "total_assets": 70256000, "total_debt": 16970000, "total_equity": 50902000, "net_working_capital": 16163000, "book_value_per_share": 1.66075041, "retained_earnings": -131018000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12788001, "tangible_book_per_share": 0.41722679, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 41, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 40, "vc1_composite": 41, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "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": 1.14, "os": 0.69, "value": 0.59, "quality": 0.58, "momentum": 0.59, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1936, "roe": -0.4042, "momentum_12_1": 1.4809, "complete_fields": { "id": 417, "ticker_id": 5083, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:23.780274+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.14, "market_cap": 34941000, "market_cap_usd": 34941000, "enterprise_value": 49924000, "shares_outstanding": 30650000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.68643668, "ptbv_ratio": 2.73232697, "ps_ratio": 3.72863088, "pcf_ratio": null, "pfcf_ratio": -1.49691543, "ev_ebitda": null, "ev_ebit": -2.41073929, "ev_sales": 5.32749973, "ev_fcf": -2.13880559, "earnings_yield": null, "fcf_yield": -0.46755068, "dividend_yield": 0.19364071, "buyback_yield": 0, "shareholder_yield": 0.19364071, "debt_paydown_yield": null, "total_yield": 0.19364071, "gross_margin": 0.05175542, "operating_margin": -2.20990289, "net_margin": -2.19571017, "ebitda_margin": -1.85657881, "fcf_margin": -2.49087611, "roe": -0.40422773, "roa": -0.29287178, "roic": -0.23574031, "roc_greenblatt": null, "asset_turnover": 0.13338363, "cash_conversion": 1.13442846, "accruals_ratio": 0.04302835, "sbc_to_revenue": 0.31117277, "debt_to_equity": 0.38022082, "net_debt_to_ebitda": -0.86119094, "debt_to_assets": 0.24154521, "interest_coverage": -26.96484375, "current_ratio": 1.06145833, "quick_ratio": 1.06145833, "net_debt": 14983000, "revenue_growth_1y": 0.24201458, "revenue_growth_3y_cagr": -0.17590129, "revenue_growth_5y_cagr": -0.11118991, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.98050142, "piotroski_f_score": 3, "altman_z_score": -2.3467795, "earnings_stability_5y": 0.584751, "revenue_stability_5y": 0.462973, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.40625, "price_return_3m": -0.58241758, "price_return_6m": -0.44660194, "price_return_9m": -0.51489362, "price_return_12m": 0.47305853, "price_return_12m_ex1m": 1.48094069, "distance_from_52w_high": -0.73113208, "distance_from_52w_low": 0.75871645, "relative_strength": 0.31511748, "local_beta": 0.0022, "volatility_252d": 1.508554, "volatility_60d": 3.140899, "max_drawdown_12m": -0.74528302, "revenue_ttm": 9371000, "gross_profit_ttm": 485000, "ebit_ttm": -20709000, "ebitda_ttm": -17398000, "net_income_ttm": -20576000, "eps_diluted_ttm": -0.67132137, "operating_cash_flow_ttm": -23599000, "capital_expenditure_ttm": 257000, "fcf_ttm": -23342000, "dividends_paid_ttm": 6766000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 768000, "cash_and_equivalents": 1987000, "total_current_assets": 20380000, "total_current_liabilities": 19200000, "net_ppe": null, "total_assets": 70256000, "total_debt": 16970000, "total_equity": 50902000, "net_working_capital": 16163000, "book_value_per_share": 1.66075041, "retained_earnings": -131018000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12788001, "tangible_book_per_share": 0.41722679, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 41, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 40, "vc1_composite": 41, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 7770000, "cost_of_revenue": 6372000, "gross_profit": 1398000, "ebit": -19220000, "ebitda": -15904000, "pretax_income": -22666000, "tax_provision": null, "net_income": -22120000, "net_income_to_common": -22120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3064000, "total_current_assets": 19378000, "total_assets": 70217000, "short_term_debt": 14783000, "long_term_debt": null, "total_debt": 14783000, "total_liabilities": 16609000, "total_equity": 53608000, "shares_outstanding": 14144679, "goodwill_and_intangibles": 38139000 }, "cash_flow": { "operating_cash_flow": -21444000, "capital_expenditure": 246000, "free_cash_flow": -21198000, "dividends_paid": 6766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30412, "ticker_id": 5083, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19220000", "ebitda": "-15904000", "netIncome": "-22120000", "grossProfit": "1398000", "depreciation": "None", "totalRevenue": "7770000", "costOfRevenue": "6372000", "interestIncome": "0", "incomeBeforeTax": "-22666000", "interestExpense": "2267000", "operatingIncome": "-19220000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2267000", "nonInterestIncome": "None", "operatingExpenses": "20618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3316000", "sellingGeneralAndAdministrative": "8738000", "netIncomeFromContinuingOperations": "-22666000" }, "balance": { "goodwill": "33310000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "70217000", "longTermDebt": "None", "shortTermDebt": "14783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4829000", "reportedCurrency": "USD", "retainedEarnings": "-125702000", "totalLiabilities": "16609000", "otherCurrentAssets": "16294000", "totalCurrentAssets": "19378000", "currentLongTermDebt": "14544000", "longTermInvestments": "148000", "shortTermInvestments": "None", "currentNetReceivables": "20000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50839000", "currentAccountsPayable": "645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15004000", "totalShareholderEquity": "53608000", "capitalLeaseObligations": "460000", "otherCurrentLiabilities": "903000", "totalCurrentLiabilities": "16331000", "otherNonCurrentLiabilities": "57000", "totalNonCurrentLiabilities": "278000", "cashAndShortTermInvestments": "3064000", "commonStockSharesOutstanding": "14144679", "intangibleAssetsExcludingGoodwill": "4829000", "cashAndCashEquivalentsAtCarryingValue": "3064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23381000", "profitLoss": "None", "dividendPayout": "6766000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21444000", "capitalExpenditures": "246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24885000", "cashflowFromInvestment": "-1103000", "stockBasedCompensation": "2916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7770000, "cost_of_revenue": 6372000, "gross_profit": 1398000, "research_and_development": null, "selling_general_admin": 8738000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19220000, "depreciation_amortisation": 3316000, "ebitda": -15904000, "interest_expense": 2267000, "interest_income": null, "other_non_operating": null, "pretax_income": -22666000, "tax_provision": null, "effective_tax_rate": null, "net_income": -22120000, "net_income_continuing_ops": -22666000, "net_income_to_common": -22120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3064000, "short_term_investments": null, "net_receivables": 20000, "inventory": null, "other_current_assets": null, "total_current_assets": 19378000, "net_ppe": null, "goodwill": 33310000, "intangible_assets": 4829000, "goodwill_and_intangibles": 38139000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50839000, "total_assets": 70217000, "short_term_debt": 14783000, "accounts_payable": 645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16331000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 278000, "total_liabilities": 16609000, "total_debt": 14783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125702000, "total_equity": 53608000, "shares_outstanding": 14144679, "operating_cash_flow": -21444000, "stock_based_compensation": 2916000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1103000, "dividends_paid": 6766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24885000, "free_cash_flow": -21198000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19220000", "ebitda": "-15904000", "netIncome": "-22120000", "grossProfit": "1398000", "depreciation": "None", "totalRevenue": "7770000", "costOfRevenue": "6372000", "interestIncome": "0", "incomeBeforeTax": "-22666000", "interestExpense": "2267000", "operatingIncome": "-19220000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2267000", "nonInterestIncome": "None", "operatingExpenses": "20618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3316000", "sellingGeneralAndAdministrative": "8738000", "netIncomeFromContinuingOperations": "-22666000" }, "balance": { "goodwill": "33310000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "70217000", "longTermDebt": "None", "shortTermDebt": "14783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4829000", "reportedCurrency": "USD", "retainedEarnings": "-125702000", "totalLiabilities": "16609000", "otherCurrentAssets": "16294000", "totalCurrentAssets": "19378000", "currentLongTermDebt": "14544000", "longTermInvestments": "148000", "shortTermInvestments": "None", "currentNetReceivables": "20000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50839000", "currentAccountsPayable": "645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15004000", "totalShareholderEquity": "53608000", "capitalLeaseObligations": "460000", "otherCurrentLiabilities": "903000", "totalCurrentLiabilities": "16331000", "otherNonCurrentLiabilities": "57000", "totalNonCurrentLiabilities": "278000", "cashAndShortTermInvestments": "3064000", "commonStockSharesOutstanding": "14144679", "intangibleAssetsExcludingGoodwill": "4829000", "cashAndCashEquivalentsAtCarryingValue": "3064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23381000", "profitLoss": "None", "dividendPayout": "6766000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21444000", "capitalExpenditures": "246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24885000", "cashflowFromInvestment": "-1103000", "stockBasedCompensation": "2916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 3913000, "cost_of_revenue": 2222000, "gross_profit": 1691000, "ebit": -4002000, "ebitda": -3124000, "pretax_income": -6238000, "tax_provision": null, "net_income": -11333000, "net_income_to_common": -11333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391000, "total_current_assets": 10040000, "total_assets": 66515000, "short_term_debt": 12828000, "long_term_debt": null, "total_debt": 12828000, "total_liabilities": 17547000, "total_equity": 47867000, "shares_outstanding": 246265, "goodwill_and_intangibles": 51946000 }, "cash_flow": { "operating_cash_flow": -3229000, "capital_expenditure": 71000, "free_cash_flow": -3158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30417, "ticker_id": 5083, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4002000", "ebitda": "-3124000", "netIncome": "-11333000", "grossProfit": "1691000", "depreciation": "None", "totalRevenue": "3913000", "costOfRevenue": "2222000", "interestIncome": "4000", "incomeBeforeTax": "-6238000", "interestExpense": "2236000", "operatingIncome": "-9030000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2232000", "nonInterestIncome": "None", "operatingExpenses": "10721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "878000", "sellingGeneralAndAdministrative": "5216000", "netIncomeFromContinuingOperations": "-6238000" }, "balance": { "goodwill": "33310000", "inventory": "1493000", "commonStock": "205000", "currentDebt": "None", "investments": "None", "totalAssets": "66515000", "longTermDebt": "None", "shortTermDebt": "12828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18636000", "reportedCurrency": "USD", "retainedEarnings": "-94189000", "totalLiabilities": "17547000", "otherCurrentAssets": "1097000", "totalCurrentAssets": "10040000", "currentLongTermDebt": "12303000", "longTermInvestments": "147000", "shortTermInvestments": "None", "currentNetReceivables": "7059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56475000", "currentAccountsPayable": "1810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14179000", "totalShareholderEquity": "47867000", "capitalLeaseObligations": "1876000", "otherCurrentLiabilities": "1513000", "totalCurrentLiabilities": "16151000", "otherNonCurrentLiabilities": "45000", "totalNonCurrentLiabilities": "1396000", "cashAndShortTermInvestments": "391000", "commonStockSharesOutstanding": "246265", "intangibleAssetsExcludingGoodwill": "18636000", "cashAndCashEquivalentsAtCarryingValue": "391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6238000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "499000", "operatingCashflow": "-3229000", "capitalExpenditures": "71000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4590000", "cashflowFromInvestment": "-451000", "stockBasedCompensation": "0", "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": "878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3913000, "cost_of_revenue": 2222000, "gross_profit": 1691000, "research_and_development": null, "selling_general_admin": 5216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4002000, "depreciation_amortisation": 878000, "ebitda": -3124000, "interest_expense": 2236000, "interest_income": null, "other_non_operating": null, "pretax_income": -6238000, "tax_provision": null, "effective_tax_rate": null, "net_income": -11333000, "net_income_continuing_ops": -6238000, "net_income_to_common": -11333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391000, "short_term_investments": null, "net_receivables": 7059000, "inventory": 1493000, "other_current_assets": null, "total_current_assets": 10040000, "net_ppe": null, "goodwill": 33310000, "intangible_assets": 18636000, "goodwill_and_intangibles": 51946000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56475000, "total_assets": 66515000, "short_term_debt": 12828000, "accounts_payable": 1810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16151000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1396000, "total_liabilities": 17547000, "total_debt": 12828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94189000, "total_equity": 47867000, "shares_outstanding": 246265, "operating_cash_flow": -3229000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -451000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4590000, "free_cash_flow": -3158000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4002000", "ebitda": "-3124000", "netIncome": "-11333000", "grossProfit": "1691000", "depreciation": "None", "totalRevenue": "3913000", "costOfRevenue": "2222000", "interestIncome": "4000", "incomeBeforeTax": "-6238000", "interestExpense": "2236000", "operatingIncome": "-9030000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2232000", "nonInterestIncome": "None", "operatingExpenses": "10721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "878000", "sellingGeneralAndAdministrative": "5216000", "netIncomeFromContinuingOperations": "-6238000" }, "balance": { "goodwill": "33310000", "inventory": "1493000", "commonStock": "205000", "currentDebt": "None", "investments": "None", "totalAssets": "66515000", "longTermDebt": "None", "shortTermDebt": "12828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18636000", "reportedCurrency": "USD", "retainedEarnings": "-94189000", "totalLiabilities": "17547000", "otherCurrentAssets": "1097000", "totalCurrentAssets": "10040000", "currentLongTermDebt": "12303000", "longTermInvestments": "147000", "shortTermInvestments": "None", "currentNetReceivables": "7059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56475000", "currentAccountsPayable": "1810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14179000", "totalShareholderEquity": "47867000", "capitalLeaseObligations": "1876000", "otherCurrentLiabilities": "1513000", "totalCurrentLiabilities": "16151000", "otherNonCurrentLiabilities": "45000", "totalNonCurrentLiabilities": "1396000", "cashAndShortTermInvestments": "391000", "commonStockSharesOutstanding": "246265", "intangibleAssetsExcludingGoodwill": "18636000", "cashAndCashEquivalentsAtCarryingValue": "391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6238000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "499000", "operatingCashflow": "-3229000", "capitalExpenditures": "71000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4590000", "cashflowFromInvestment": "-451000", "stockBasedCompensation": "0", "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": "878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 3787000, "cost_of_revenue": 3983000, "gross_profit": -196000, "ebit": -3690000, "ebitda": -3541000, "pretax_income": -4786000, "tax_provision": null, "net_income": -7535000, "net_income_to_common": -7535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 403000, "total_current_assets": 4537000, "total_assets": 17480000, "short_term_debt": 1466000, "long_term_debt": 10598000, "total_debt": 12064000, "total_liabilities": 16627000, "total_equity": 853000, "shares_outstanding": 109100, "goodwill_and_intangibles": 5005000 }, "cash_flow": { "operating_cash_flow": -1836000, "capital_expenditure": 194000, "free_cash_flow": -1642000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30422, "ticker_id": 5083, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3690000", "ebitda": "-3541000", "netIncome": "-7535000", "grossProfit": "-196000", "depreciation": "None", "totalRevenue": "3787000", "costOfRevenue": "3983000", "interestIncome": "0", "incomeBeforeTax": "-4786000", "interestExpense": "1108000", "operatingIncome": "-2060000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1096000", "nonInterestIncome": "None", "operatingExpenses": "1864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000", "sellingGeneralAndAdministrative": "1603000", "netIncomeFromContinuingOperations": "-4786000" }, "balance": { "goodwill": "0", "inventory": "3212000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17480000", "longTermDebt": "10598000", "shortTermDebt": "1466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5005000", "reportedCurrency": "USD", "retainedEarnings": "-82706000", "totalLiabilities": "16627000", "otherCurrentAssets": "363000", "totalCurrentAssets": "4537000", "currentLongTermDebt": "578000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12943000", "currentAccountsPayable": "2076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13888000", "totalShareholderEquity": "853000", "capitalLeaseObligations": "2712000", "otherCurrentLiabilities": "575000", "totalCurrentLiabilities": "4205000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12422000", "cashAndShortTermInvestments": "403000", "commonStockSharesOutstanding": "109100", "intangibleAssetsExcludingGoodwill": "5005000", "cashAndCashEquivalentsAtCarryingValue": "403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7535000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1219000", "operatingCashflow": "-1836000", "capitalExpenditures": "194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1412000", "cashflowFromInvestment": "104000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3787000, "cost_of_revenue": 3983000, "gross_profit": -196000, "research_and_development": null, "selling_general_admin": 1603000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3690000, "depreciation_amortisation": 149000, "ebitda": -3541000, "interest_expense": 1108000, "interest_income": null, "other_non_operating": null, "pretax_income": -4786000, "tax_provision": null, "effective_tax_rate": null, "net_income": -7535000, "net_income_continuing_ops": -4786000, "net_income_to_common": -7535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 403000, "short_term_investments": null, "net_receivables": 559000, "inventory": 3212000, "other_current_assets": null, "total_current_assets": 4537000, "net_ppe": null, "goodwill": 0, "intangible_assets": 5005000, "goodwill_and_intangibles": 5005000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12943000, "total_assets": 17480000, "short_term_debt": 1466000, "accounts_payable": 2076000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4205000, "long_term_debt": 10598000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12422000, "total_liabilities": 16627000, "total_debt": 12064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82706000, "total_equity": 853000, "shares_outstanding": 109100, "operating_cash_flow": -1836000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1412000, "free_cash_flow": -1642000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3690000", "ebitda": "-3541000", "netIncome": "-7535000", "grossProfit": "-196000", "depreciation": "None", "totalRevenue": "3787000", "costOfRevenue": "3983000", "interestIncome": "0", "incomeBeforeTax": "-4786000", "interestExpense": "1108000", "operatingIncome": "-2060000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1096000", "nonInterestIncome": "None", "operatingExpenses": "1864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000", "sellingGeneralAndAdministrative": "1603000", "netIncomeFromContinuingOperations": "-4786000" }, "balance": { "goodwill": "0", "inventory": "3212000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17480000", "longTermDebt": "10598000", "shortTermDebt": "1466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5005000", "reportedCurrency": "USD", "retainedEarnings": "-82706000", "totalLiabilities": "16627000", "otherCurrentAssets": "363000", "totalCurrentAssets": "4537000", "currentLongTermDebt": "578000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12943000", "currentAccountsPayable": "2076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13888000", "totalShareholderEquity": "853000", "capitalLeaseObligations": "2712000", "otherCurrentLiabilities": "575000", "totalCurrentLiabilities": "4205000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12422000", "cashAndShortTermInvestments": "403000", "commonStockSharesOutstanding": "109100", "intangibleAssetsExcludingGoodwill": "5005000", "cashAndCashEquivalentsAtCarryingValue": "403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7535000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1219000", "operatingCashflow": "-1836000", "capitalExpenditures": "194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1412000", "cashflowFromInvestment": "104000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 13883000, "cost_of_revenue": 11442000, "gross_profit": 2441000, "ebit": -14050000, "ebitda": -12530000, "pretax_income": -16266000, "tax_provision": 150000, "net_income": -16266000, "net_income_to_common": -16266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 723000, "total_current_assets": 6620000, "total_assets": 21476000, "short_term_debt": 9031000, "long_term_debt": 7841000, "total_debt": 16872000, "total_liabilities": 22992000, "total_equity": -1516000, "shares_outstanding": 76685, "goodwill_and_intangibles": 5758000 }, "cash_flow": { "operating_cash_flow": -877000, "capital_expenditure": 2497000, "free_cash_flow": 1620000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30427, "ticker_id": 5083, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14050000", "ebitda": "-12530000", "netIncome": "-16266000", "grossProfit": "2441000", "depreciation": "None", "totalRevenue": "13883000", "costOfRevenue": "11442000", "interestIncome": "None", "incomeBeforeTax": "-16266000", "interestExpense": "2216000", "operatingIncome": "-6649000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "150000", "reportedCurrency": "USD", "netInterestIncome": "-2216000", "nonInterestIncome": "None", "operatingExpenses": "9090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1520000", "sellingGeneralAndAdministrative": "6407000", "netIncomeFromContinuingOperations": "-16266000" }, "balance": { "goodwill": "-113000", "inventory": "4442000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "21476000", "longTermDebt": "7841000", "shortTermDebt": "9031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5871000", "reportedCurrency": "USD", "retainedEarnings": "-75021000", "totalLiabilities": "22992000", "otherCurrentAssets": "619000", "totalCurrentAssets": "6620000", "currentLongTermDebt": "8040000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14856000", "currentAccountsPayable": "1728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19012000", "totalShareholderEquity": "-1516000", "capitalLeaseObligations": "3131000", "otherCurrentLiabilities": "2234000", "totalCurrentLiabilities": "13011000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9981000", "cashAndShortTermInvestments": "723000", "commonStockSharesOutstanding": "76685", "intangibleAssetsExcludingGoodwill": "5871000", "cashAndCashEquivalentsAtCarryingValue": "723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2114000", "operatingCashflow": "-877000", "capitalExpenditures": "2497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "641000", "cashflowFromInvestment": "-2317000", "stockBasedCompensation": "3000", "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": "1520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13883000, "cost_of_revenue": 11442000, "gross_profit": 2441000, "research_and_development": null, "selling_general_admin": 6407000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14050000, "depreciation_amortisation": 1520000, "ebitda": -12530000, "interest_expense": 2216000, "interest_income": null, "other_non_operating": null, "pretax_income": -16266000, "tax_provision": 150000, "effective_tax_rate": null, "net_income": -16266000, "net_income_continuing_ops": -16266000, "net_income_to_common": -16266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 723000, "short_term_investments": null, "net_receivables": 836000, "inventory": 4442000, "other_current_assets": null, "total_current_assets": 6620000, "net_ppe": null, "goodwill": -113000, "intangible_assets": 5871000, "goodwill_and_intangibles": 5758000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14856000, "total_assets": 21476000, "short_term_debt": 9031000, "accounts_payable": 1728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13011000, "long_term_debt": 7841000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9981000, "total_liabilities": 22992000, "total_debt": 16872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75021000, "total_equity": -1516000, "shares_outstanding": 76685, "operating_cash_flow": -877000, "stock_based_compensation": 3000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2317000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 641000, "free_cash_flow": 1620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14050000", "ebitda": "-12530000", "netIncome": "-16266000", "grossProfit": "2441000", "depreciation": "None", "totalRevenue": "13883000", "costOfRevenue": "11442000", "interestIncome": "None", "incomeBeforeTax": "-16266000", "interestExpense": "2216000", "operatingIncome": "-6649000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "150000", "reportedCurrency": "USD", "netInterestIncome": "-2216000", "nonInterestIncome": "None", "operatingExpenses": "9090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1520000", "sellingGeneralAndAdministrative": "6407000", "netIncomeFromContinuingOperations": "-16266000" }, "balance": { "goodwill": "-113000", "inventory": "4442000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "21476000", "longTermDebt": "7841000", "shortTermDebt": "9031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5871000", "reportedCurrency": "USD", "retainedEarnings": "-75021000", "totalLiabilities": "22992000", "otherCurrentAssets": "619000", "totalCurrentAssets": "6620000", "currentLongTermDebt": "8040000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14856000", "currentAccountsPayable": "1728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19012000", "totalShareholderEquity": "-1516000", "capitalLeaseObligations": "3131000", "otherCurrentLiabilities": "2234000", "totalCurrentLiabilities": "13011000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9981000", "cashAndShortTermInvestments": "723000", "commonStockSharesOutstanding": "76685", "intangibleAssetsExcludingGoodwill": "5871000", "cashAndCashEquivalentsAtCarryingValue": "723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2114000", "operatingCashflow": "-877000", "capitalExpenditures": "2497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "641000", "cashflowFromInvestment": "-2317000", "stockBasedCompensation": "3000", "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": "1520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 12394000, "cost_of_revenue": 9484000, "gross_profit": 2910000, "ebit": -4800000, "ebitda": -3563000, "pretax_income": -6054000, "tax_provision": -1741000, "net_income": -2196000, "net_income_to_common": -2196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3276000, "total_current_assets": 14105000, "total_assets": 33560000, "short_term_debt": 8181000, "long_term_debt": 8165000, "total_debt": 16346000, "total_liabilities": 20161000, "total_equity": 13399000, "shares_outstanding": 63540, "goodwill_and_intangibles": 13624000 }, "cash_flow": { "operating_cash_flow": -5948000, "capital_expenditure": 265000, "free_cash_flow": -5683000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30432, "ticker_id": 5083, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4800000", "ebitda": "-3563000", "netIncome": "-2196000", "grossProfit": "2910000", "depreciation": "None", "totalRevenue": "12394000", "costOfRevenue": "9484000", "interestIncome": "None", "incomeBeforeTax": "-6054000", "interestExpense": "1254000", "operatingIncome": "-6900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1741000", "reportedCurrency": "USD", "netInterestIncome": "-1254000", "nonInterestIncome": "None", "operatingExpenses": "9810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1237000", "sellingGeneralAndAdministrative": "6777000", "netIncomeFromContinuingOperations": "-6054000" }, "balance": { "goodwill": "-171000", "inventory": "6510000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "33560000", "longTermDebt": "8165000", "shortTermDebt": "8181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13795000", "reportedCurrency": "USD", "retainedEarnings": "-58605000", "totalLiabilities": "20161000", "otherCurrentAssets": "2873000", "totalCurrentAssets": "14105000", "currentLongTermDebt": "6619000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19455000", "currentAccountsPayable": "1265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18844000", "totalShareholderEquity": "13399000", "capitalLeaseObligations": "3279000", "otherCurrentLiabilities": "52000", "totalCurrentLiabilities": "9498000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10663000", "cashAndShortTermInvestments": "3276000", "commonStockSharesOutstanding": "63540", "intangibleAssetsExcludingGoodwill": "13795000", "cashAndCashEquivalentsAtCarryingValue": "3276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "263000", "operatingCashflow": "-5948000", "capitalExpenditures": "265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5183000", "cashflowFromInvestment": "3205000", "stockBasedCompensation": "27000", "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": "1237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12394000, "cost_of_revenue": 9484000, "gross_profit": 2910000, "research_and_development": null, "selling_general_admin": 6777000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4800000, "depreciation_amortisation": 1237000, "ebitda": -3563000, "interest_expense": 1254000, "interest_income": null, "other_non_operating": null, "pretax_income": -6054000, "tax_provision": -1741000, "effective_tax_rate": null, "net_income": -2196000, "net_income_continuing_ops": -6054000, "net_income_to_common": -2196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3276000, "short_term_investments": null, "net_receivables": 1446000, "inventory": 6510000, "other_current_assets": null, "total_current_assets": 14105000, "net_ppe": null, "goodwill": -171000, "intangible_assets": 13795000, "goodwill_and_intangibles": 13624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19455000, "total_assets": 33560000, "short_term_debt": 8181000, "accounts_payable": 1265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9498000, "long_term_debt": 8165000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10663000, "total_liabilities": 20161000, "total_debt": 16346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58605000, "total_equity": 13399000, "shares_outstanding": 63540, "operating_cash_flow": -5948000, "stock_based_compensation": 27000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3205000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5183000, "free_cash_flow": -5683000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4800000", "ebitda": "-3563000", "netIncome": "-2196000", "grossProfit": "2910000", "depreciation": "None", "totalRevenue": "12394000", "costOfRevenue": "9484000", "interestIncome": "None", "incomeBeforeTax": "-6054000", "interestExpense": "1254000", "operatingIncome": "-6900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1741000", "reportedCurrency": "USD", "netInterestIncome": "-1254000", "nonInterestIncome": "None", "operatingExpenses": "9810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1237000", "sellingGeneralAndAdministrative": "6777000", "netIncomeFromContinuingOperations": "-6054000" }, "balance": { "goodwill": "-171000", "inventory": "6510000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "33560000", "longTermDebt": "8165000", "shortTermDebt": "8181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13795000", "reportedCurrency": "USD", "retainedEarnings": "-58605000", "totalLiabilities": "20161000", "otherCurrentAssets": "2873000", "totalCurrentAssets": "14105000", "currentLongTermDebt": "6619000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19455000", "currentAccountsPayable": "1265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18844000", "totalShareholderEquity": "13399000", "capitalLeaseObligations": "3279000", "otherCurrentLiabilities": "52000", "totalCurrentLiabilities": "9498000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10663000", "cashAndShortTermInvestments": "3276000", "commonStockSharesOutstanding": "63540", "intangibleAssetsExcludingGoodwill": "13795000", "cashAndCashEquivalentsAtCarryingValue": "3276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "263000", "operatingCashflow": "-5948000", "capitalExpenditures": "265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5183000", "cashflowFromInvestment": "3205000", "stockBasedCompensation": "27000", "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": "1237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 14008000, "cost_of_revenue": 10385000, "gross_profit": 3623000, "ebit": -8552000, "ebitda": -6366000, "pretax_income": -9647000, "tax_provision": -1356000, "net_income": -9860000, "net_income_to_common": -9860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 836000, "total_current_assets": 12841000, "total_assets": 31732000, "short_term_debt": 10750000, "long_term_debt": 1693000, "total_debt": 12443000, "total_liabilities": 32840000, "total_equity": -1108000, "shares_outstanding": 50134, "goodwill_and_intangibles": 14038000 }, "cash_flow": { "operating_cash_flow": -3006000, "capital_expenditure": 524000, "free_cash_flow": -2482000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30437, "ticker_id": 5083, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8552000", "ebitda": "-6366000", "netIncome": "-9860000", "grossProfit": "3623000", "depreciation": "None", "totalRevenue": "14008000", "costOfRevenue": "10385000", "interestIncome": "None", "incomeBeforeTax": "-9647000", "interestExpense": "1089000", "operatingIncome": "-8186000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1356000", "reportedCurrency": "USD", "netInterestIncome": "-1089000", "nonInterestIncome": "None", "operatingExpenses": "11809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2186000", "sellingGeneralAndAdministrative": "7989000", "netIncomeFromContinuingOperations": "-9647000" }, "balance": { "goodwill": "0", "inventory": "6728000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "31732000", "longTermDebt": "1693000", "shortTermDebt": "10750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14038000", "reportedCurrency": "USD", "retainedEarnings": "-54094000", "totalLiabilities": "32840000", "otherCurrentAssets": "4583000", "totalCurrentAssets": "12841000", "currentLongTermDebt": "10235000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18891000", "currentAccountsPayable": "1864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13260000", "totalShareholderEquity": "-1108000", "capitalLeaseObligations": "1332000", "otherCurrentLiabilities": "17622000", "totalCurrentLiabilities": "30259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2581000", "cashAndShortTermInvestments": "836000", "commonStockSharesOutstanding": "50134", "intangibleAssetsExcludingGoodwill": "14038000", "cashAndCashEquivalentsAtCarryingValue": "836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "412000", "operatingCashflow": "-3006000", "capitalExpenditures": "524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3362000", "cashflowFromInvestment": "137000", "stockBasedCompensation": "288000", "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": "2286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14008000, "cost_of_revenue": 10385000, "gross_profit": 3623000, "research_and_development": null, "selling_general_admin": 7989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8552000, "depreciation_amortisation": 2186000, "ebitda": -6366000, "interest_expense": 1089000, "interest_income": null, "other_non_operating": null, "pretax_income": -9647000, "tax_provision": -1356000, "effective_tax_rate": null, "net_income": -9860000, "net_income_continuing_ops": -9647000, "net_income_to_common": -9860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 836000, "short_term_investments": null, "net_receivables": 694000, "inventory": 6728000, "other_current_assets": null, "total_current_assets": 12841000, "net_ppe": null, "goodwill": 0, "intangible_assets": 14038000, "goodwill_and_intangibles": 14038000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18891000, "total_assets": 31732000, "short_term_debt": 10750000, "accounts_payable": 1864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30259000, "long_term_debt": 1693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2581000, "total_liabilities": 32840000, "total_debt": 12443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54094000, "total_equity": -1108000, "shares_outstanding": 50134, "operating_cash_flow": -3006000, "stock_based_compensation": 288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3362000, "free_cash_flow": -2482000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8552000", "ebitda": "-6366000", "netIncome": "-9860000", "grossProfit": "3623000", "depreciation": "None", "totalRevenue": "14008000", "costOfRevenue": "10385000", "interestIncome": "None", "incomeBeforeTax": "-9647000", "interestExpense": "1089000", "operatingIncome": "-8186000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1356000", "reportedCurrency": "USD", "netInterestIncome": "-1089000", "nonInterestIncome": "None", "operatingExpenses": "11809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2186000", "sellingGeneralAndAdministrative": "7989000", "netIncomeFromContinuingOperations": "-9647000" }, "balance": { "goodwill": "0", "inventory": "6728000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "31732000", "longTermDebt": "1693000", "shortTermDebt": "10750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14038000", "reportedCurrency": "USD", "retainedEarnings": "-54094000", "totalLiabilities": "32840000", "otherCurrentAssets": "4583000", "totalCurrentAssets": "12841000", "currentLongTermDebt": "10235000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18891000", "currentAccountsPayable": "1864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13260000", "totalShareholderEquity": "-1108000", "capitalLeaseObligations": "1332000", "otherCurrentLiabilities": "17622000", "totalCurrentLiabilities": "30259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2581000", "cashAndShortTermInvestments": "836000", "commonStockSharesOutstanding": "50134", "intangibleAssetsExcludingGoodwill": "14038000", "cashAndCashEquivalentsAtCarryingValue": "836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "412000", "operatingCashflow": "-3006000", "capitalExpenditures": "524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3362000", "cashflowFromInvestment": "137000", "stockBasedCompensation": "288000", "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": "2286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 11626000, "cost_of_revenue": 7567000, "gross_profit": 4059000, "ebit": -12623000, "ebitda": -10933000, "pretax_income": -13131000, "tax_provision": -3842920, "net_income": -16908000, "net_income_to_common": -16908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343000, "total_current_assets": 14470000, "total_assets": 35866000, "short_term_debt": 2243000, "long_term_debt": null, "total_debt": 2243000, "total_liabilities": 28533000, "total_equity": 7333000, "shares_outstanding": 46380, "goodwill_and_intangibles": 15275000 }, "cash_flow": { "operating_cash_flow": -9132302, "capital_expenditure": 2176506, "free_cash_flow": -6955796, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30442, "ticker_id": 5083, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12623000", "ebitda": "-10933000", "netIncome": "-16908000", "grossProfit": "4059000", "depreciation": "None", "totalRevenue": "11626000", "costOfRevenue": "7567000", "interestIncome": "None", "incomeBeforeTax": "-13131000", "interestExpense": "508000", "operatingIncome": "-9953000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3842920", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "14012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1690000", "sellingGeneralAndAdministrative": "10790000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28000", "inventory": "7140000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "35866000", "longTermDebt": "None", "shortTermDebt": "2243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15247000", "reportedCurrency": "None", "retainedEarnings": "-44234000", "totalLiabilities": "28533000", "otherCurrentAssets": "5663000", "totalCurrentAssets": "14470000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1324000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21396000", "currentAccountsPayable": "2322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9074000", "totalShareholderEquity": "7333000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1572000", "totalCurrentLiabilities": "6137000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22396000", "cashAndShortTermInvestments": "343000", "commonStockSharesOutstanding": "46380", "intangibleAssetsExcludingGoodwill": "15247000", "cashAndCashEquivalentsAtCarryingValue": "343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16908104", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-384926", "operatingCashflow": "-9132302", "capitalExpenditures": "2176506", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2459141", "cashflowFromInvestment": "-3626423", "stockBasedCompensation": "667397", "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": "1696755", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11626000, "cost_of_revenue": 7567000, "gross_profit": 4059000, "research_and_development": null, "selling_general_admin": 10790000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12623000, "depreciation_amortisation": 1690000, "ebitda": -10933000, "interest_expense": 508000, "interest_income": null, "other_non_operating": null, "pretax_income": -13131000, "tax_provision": -3842920, "effective_tax_rate": null, "net_income": -16908000, "net_income_continuing_ops": null, "net_income_to_common": -16908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343000, "short_term_investments": null, "net_receivables": 1324000, "inventory": 7140000, "other_current_assets": null, "total_current_assets": 14470000, "net_ppe": null, "goodwill": 28000, "intangible_assets": 15247000, "goodwill_and_intangibles": 15275000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21396000, "total_assets": 35866000, "short_term_debt": 2243000, "accounts_payable": 2322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6137000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22396000, "total_liabilities": 28533000, "total_debt": 2243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44234000, "total_equity": 7333000, "shares_outstanding": 46380, "operating_cash_flow": -9132302, "stock_based_compensation": 667397, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2176506, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3626423, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2459141, "free_cash_flow": -6955796, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12623000", "ebitda": "-10933000", "netIncome": "-16908000", "grossProfit": "4059000", "depreciation": "None", "totalRevenue": "11626000", "costOfRevenue": "7567000", "interestIncome": "None", "incomeBeforeTax": "-13131000", "interestExpense": "508000", "operatingIncome": "-9953000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3842920", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "14012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1690000", "sellingGeneralAndAdministrative": "10790000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28000", "inventory": "7140000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "35866000", "longTermDebt": "None", "shortTermDebt": "2243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15247000", "reportedCurrency": "None", "retainedEarnings": "-44234000", "totalLiabilities": "28533000", "otherCurrentAssets": "5663000", "totalCurrentAssets": "14470000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1324000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21396000", "currentAccountsPayable": "2322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9074000", "totalShareholderEquity": "7333000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1572000", "totalCurrentLiabilities": "6137000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22396000", "cashAndShortTermInvestments": "343000", "commonStockSharesOutstanding": "46380", "intangibleAssetsExcludingGoodwill": "15247000", "cashAndCashEquivalentsAtCarryingValue": "343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16908104", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-384926", "operatingCashflow": "-9132302", "capitalExpenditures": "2176506", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2459141", "cashflowFromInvestment": "-3626423", "stockBasedCompensation": "667397", "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": "1696755", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 6123510, "cost_of_revenue": 3813309, "gross_profit": 2310201, "ebit": -8258307, "ebitda": -7893494, "pretax_income": -9047669, "tax_provision": 2700, "net_income": -9047669, "net_income_to_common": -9047669, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10642877, "total_current_assets": 23489560, "total_assets": 26357808, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 7606690, "total_equity": 18751118, "shares_outstanding": 30372, "goodwill_and_intangibles": 780821 }, "cash_flow": { "operating_cash_flow": -13918429, "capital_expenditure": 1296410, "free_cash_flow": -12622019, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30447, "ticker_id": 5083, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8258307", "ebitda": "-7893494", "netIncome": "-9047669", "grossProfit": "2310201", "depreciation": "None", "totalRevenue": "6123510", "costOfRevenue": "3813309", "interestIncome": "None", "incomeBeforeTax": "-9047669", "interestExpense": "789362", "operatingIncome": "-8261007", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2700", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10571208", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3813309", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "364813", "sellingGeneralAndAdministrative": "6225998", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28182", "inventory": "11017459", "commonStock": "876", "currentDebt": "None", "investments": "None", "totalAssets": "26357808", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "752639", "reportedCurrency": "None", "retainedEarnings": "-27138630", "totalLiabilities": "7606690", "otherCurrentAssets": "765146", "totalCurrentAssets": "23489560", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1064078", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2868248", "currentAccountsPayable": "1984690", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5234106", "totalShareholderEquity": "18751118", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "386166", "totalCurrentLiabilities": "2372584", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5234106", "cashAndShortTermInvestments": "10642877", "commonStockSharesOutstanding": "30372.40", "intangibleAssetsExcludingGoodwill": "752639", "cashAndCashEquivalentsAtCarryingValue": "10642877", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9047669", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-6966177", "operatingCashflow": "-13918429", "capitalExpenditures": "1296410", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23271401", "cashflowFromInvestment": "-1296410", "stockBasedCompensation": "657546", "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": "364813", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6123510, "cost_of_revenue": 3813309, "gross_profit": 2310201, "research_and_development": null, "selling_general_admin": 6225998, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8258307, "depreciation_amortisation": 364813, "ebitda": -7893494, "interest_expense": 789362, "interest_income": null, "other_non_operating": null, "pretax_income": -9047669, "tax_provision": 2700, "effective_tax_rate": null, "net_income": -9047669, "net_income_continuing_ops": null, "net_income_to_common": -9047669, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10642877, "short_term_investments": null, "net_receivables": 1064078, "inventory": 11017459, "other_current_assets": null, "total_current_assets": 23489560, "net_ppe": null, "goodwill": 28182, "intangible_assets": 752639, "goodwill_and_intangibles": 780821, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2868248, "total_assets": 26357808, "short_term_debt": null, "accounts_payable": 1984690, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2372584, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5234106, "total_liabilities": 7606690, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27138630, "total_equity": 18751118, "shares_outstanding": 30372, "operating_cash_flow": -13918429, "stock_based_compensation": 657546, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1296410, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1296410, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23271401, "free_cash_flow": -12622019, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8258307", "ebitda": "-7893494", "netIncome": "-9047669", "grossProfit": "2310201", "depreciation": "None", "totalRevenue": "6123510", "costOfRevenue": "3813309", "interestIncome": "None", "incomeBeforeTax": "-9047669", "interestExpense": "789362", "operatingIncome": "-8261007", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2700", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10571208", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3813309", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "364813", "sellingGeneralAndAdministrative": "6225998", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28182", "inventory": "11017459", "commonStock": "876", "currentDebt": "None", "investments": "None", "totalAssets": "26357808", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "752639", "reportedCurrency": "None", "retainedEarnings": "-27138630", "totalLiabilities": "7606690", "otherCurrentAssets": "765146", "totalCurrentAssets": "23489560", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1064078", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2868248", "currentAccountsPayable": "1984690", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5234106", "totalShareholderEquity": "18751118", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "386166", "totalCurrentLiabilities": "2372584", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5234106", "cashAndShortTermInvestments": "10642877", "commonStockSharesOutstanding": "30372.40", "intangibleAssetsExcludingGoodwill": "752639", "cashAndCashEquivalentsAtCarryingValue": "10642877", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9047669", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-6966177", "operatingCashflow": "-13918429", "capitalExpenditures": "1296410", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23271401", "cashflowFromInvestment": "-1296410", "stockBasedCompensation": "657546", "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": "364813", "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": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 2696000, "cost_of_revenue": 1875000, "gross_profit": 821000, "ebit": -5167000, "ebitda": -4352000, "pretax_income": -5278000, "tax_provision": null, "net_income": -5278000, "net_income_to_common": -5278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1987000, "total_current_assets": 20380000, "total_assets": 70256000, "short_term_debt": 16970000, "long_term_debt": null, "total_debt": 16970000, "total_liabilities": 19354000, "total_equity": 50902000, "shares_outstanding": 30650000, "goodwill_and_intangibles": 38113999 }, "cash_flow": { "operating_cash_flow": -3624000, "capital_expenditure": 76000, "free_cash_flow": -3548000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30410, "ticker_id": 5083, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5167000", "ebitda": "-4352000", "netIncome": "-5278000", "grossProfit": "821000", "depreciation": "None", "totalRevenue": "2696000", "costOfRevenue": "1875000", "interestIncome": "6000", "incomeBeforeTax": "-5278000", "interestExpense": "189000", "operatingIncome": "-5167000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "6000", "nonInterestIncome": "None", "operatingExpenses": "5988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "815000", "sellingGeneralAndAdministrative": "1930000", "netIncomeFromContinuingOperations": "-5278000" }, "balance": { "goodwill": "33310000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "70256000", "longTermDebt": "None", "shortTermDebt": "16970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4803999", "reportedCurrency": "USD", "retainedEarnings": "-131018000", "totalLiabilities": "19354000", "otherCurrentAssets": "18014000", "totalCurrentAssets": "20380000", "currentLongTermDebt": "16724000", "longTermInvestments": "31000", "shortTermInvestments": "None", "currentNetReceivables": "379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49876000", "currentAccountsPayable": "815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17124000", "totalShareholderEquity": "50902000", "capitalLeaseObligations": "400000", "otherCurrentLiabilities": "1415000", "totalCurrentLiabilities": "19200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "153999", "cashAndShortTermInvestments": "1987000", "commonStockSharesOutstanding": "30650000", "intangibleAssetsExcludingGoodwill": "4803999", "cashAndCashEquivalentsAtCarryingValue": "1987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5278000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3624000", "capitalExpenditures": "76000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2485000", "cashflowFromInvestment": "-76000", "stockBasedCompensation": "977000", "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": "815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2696000, "cost_of_revenue": 1875000, "gross_profit": 821000, "research_and_development": null, "selling_general_admin": 1930000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5167000, "depreciation_amortisation": 815000, "ebitda": -4352000, "interest_expense": 189000, "interest_income": null, "other_non_operating": null, "pretax_income": -5278000, "tax_provision": null, "effective_tax_rate": null, "net_income": -5278000, "net_income_continuing_ops": -5278000, "net_income_to_common": -5278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1987000, "short_term_investments": null, "net_receivables": 379000, "inventory": null, "other_current_assets": null, "total_current_assets": 20380000, "net_ppe": null, "goodwill": 33310000, "intangible_assets": 4803999, "goodwill_and_intangibles": 38113999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49876000, "total_assets": 70256000, "short_term_debt": 16970000, "accounts_payable": 815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19200000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 153999, "total_liabilities": 19354000, "total_debt": 16970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131018000, "total_equity": 50902000, "shares_outstanding": 30650000, "operating_cash_flow": -3624000, "stock_based_compensation": 977000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2485000, "free_cash_flow": -3548000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5167000", "ebitda": "-4352000", "netIncome": "-5278000", "grossProfit": "821000", "depreciation": "None", "totalRevenue": "2696000", "costOfRevenue": "1875000", "interestIncome": "6000", "incomeBeforeTax": "-5278000", "interestExpense": "189000", "operatingIncome": "-5167000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "6000", "nonInterestIncome": "None", "operatingExpenses": "5988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "815000", "sellingGeneralAndAdministrative": "1930000", "netIncomeFromContinuingOperations": "-5278000" }, "balance": { "goodwill": "33310000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "70256000", "longTermDebt": "None", "shortTermDebt": "16970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4803999", "reportedCurrency": "USD", "retainedEarnings": "-131018000", "totalLiabilities": "19354000", "otherCurrentAssets": "18014000", "totalCurrentAssets": "20380000", "currentLongTermDebt": "16724000", "longTermInvestments": "31000", "shortTermInvestments": "None", "currentNetReceivables": "379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49876000", "currentAccountsPayable": "815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17124000", "totalShareholderEquity": "50902000", "capitalLeaseObligations": "400000", "otherCurrentLiabilities": "1415000", "totalCurrentLiabilities": "19200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "153999", "cashAndShortTermInvestments": "1987000", "commonStockSharesOutstanding": "30650000", "intangibleAssetsExcludingGoodwill": "4803999", "cashAndCashEquivalentsAtCarryingValue": "1987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5278000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3624000", "capitalExpenditures": "76000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2485000", "cashflowFromInvestment": "-76000", "stockBasedCompensation": "977000", "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": "815000", "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": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 2550000, "cost_of_revenue": 5312000, "gross_profit": -2762000, "ebit": -8461000, "ebitda": -7632000, "pretax_income": -8382000, "tax_provision": null, "net_income": -8598000, "net_income_to_common": -8598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3064000, "total_current_assets": 19378000, "total_assets": 70217000, "short_term_debt": 14783000, "long_term_debt": null, "total_debt": 14783000, "total_liabilities": 16609000, "total_equity": 53608000, "shares_outstanding": 27904433, "goodwill_and_intangibles": 38139000 }, "cash_flow": { "operating_cash_flow": -10007000, "capital_expenditure": 43000, "free_cash_flow": -9964000, "dividends_paid": 6766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30411, "ticker_id": 5083, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8461000", "ebitda": "-7632000", "netIncome": "-8598000", "grossProfit": "-2762000", "depreciation": "None", "totalRevenue": "2550000", "costOfRevenue": "5312000", "interestIncome": "5000", "incomeBeforeTax": "-8382000", "interestExpense": "79000", "operatingIncome": "-8061000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "74000", "nonInterestIncome": "None", "operatingExpenses": "5299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "829000", "sellingGeneralAndAdministrative": "2376000", "netIncomeFromContinuingOperations": "-8382000" }, "balance": { "goodwill": "33310000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "70217000", "longTermDebt": "None", "shortTermDebt": "14783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4829000", "reportedCurrency": "USD", "retainedEarnings": "-125702000", "totalLiabilities": "16609000", "otherCurrentAssets": "16294000", "totalCurrentAssets": "19378000", "currentLongTermDebt": "14544000", "longTermInvestments": "148000", "shortTermInvestments": "None", "currentNetReceivables": "20000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50839000", "currentAccountsPayable": "645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15004000", "totalShareholderEquity": "53608000", "capitalLeaseObligations": "460000", "otherCurrentLiabilities": "903000", "totalCurrentLiabilities": "16331000", "otherNonCurrentLiabilities": "57000", "totalNonCurrentLiabilities": "278000", "cashAndShortTermInvestments": "3064000", "commonStockSharesOutstanding": "27904433", "intangibleAssetsExcludingGoodwill": "4829000", "cashAndCashEquivalentsAtCarryingValue": "3064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9097000", "profitLoss": "None", "dividendPayout": "6766000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-86000", "operatingCashflow": "-10007000", "capitalExpenditures": "43000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11919000", "cashflowFromInvestment": "-55000", "stockBasedCompensation": "2916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2550000, "cost_of_revenue": 5312000, "gross_profit": -2762000, "research_and_development": null, "selling_general_admin": 2376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8461000, "depreciation_amortisation": 829000, "ebitda": -7632000, "interest_expense": 79000, "interest_income": null, "other_non_operating": null, "pretax_income": -8382000, "tax_provision": null, "effective_tax_rate": null, "net_income": -8598000, "net_income_continuing_ops": -8382000, "net_income_to_common": -8598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3064000, "short_term_investments": null, "net_receivables": 20000, "inventory": null, "other_current_assets": null, "total_current_assets": 19378000, "net_ppe": null, "goodwill": 33310000, "intangible_assets": 4829000, "goodwill_and_intangibles": 38139000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50839000, "total_assets": 70217000, "short_term_debt": 14783000, "accounts_payable": 645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16331000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 278000, "total_liabilities": 16609000, "total_debt": 14783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125702000, "total_equity": 53608000, "shares_outstanding": 27904433, "operating_cash_flow": -10007000, "stock_based_compensation": 2916000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55000, "dividends_paid": 6766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11919000, "free_cash_flow": -9964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8461000", "ebitda": "-7632000", "netIncome": "-8598000", "grossProfit": "-2762000", "depreciation": "None", "totalRevenue": "2550000", "costOfRevenue": "5312000", "interestIncome": "5000", "incomeBeforeTax": "-8382000", "interestExpense": "79000", "operatingIncome": "-8061000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "74000", "nonInterestIncome": "None", "operatingExpenses": "5299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "829000", "sellingGeneralAndAdministrative": "2376000", "netIncomeFromContinuingOperations": "-8382000" }, "balance": { "goodwill": "33310000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "70217000", "longTermDebt": "None", "shortTermDebt": "14783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4829000", "reportedCurrency": "USD", "retainedEarnings": "-125702000", "totalLiabilities": "16609000", "otherCurrentAssets": "16294000", "totalCurrentAssets": "19378000", "currentLongTermDebt": "14544000", "longTermInvestments": "148000", "shortTermInvestments": "None", "currentNetReceivables": "20000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50839000", "currentAccountsPayable": "645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15004000", "totalShareholderEquity": "53608000", "capitalLeaseObligations": "460000", "otherCurrentLiabilities": "903000", "totalCurrentLiabilities": "16331000", "otherNonCurrentLiabilities": "57000", "totalNonCurrentLiabilities": "278000", "cashAndShortTermInvestments": "3064000", "commonStockSharesOutstanding": "27904433", "intangibleAssetsExcludingGoodwill": "4829000", "cashAndCashEquivalentsAtCarryingValue": "3064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9097000", "profitLoss": "None", "dividendPayout": "6766000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-86000", "operatingCashflow": "-10007000", "capitalExpenditures": "43000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11919000", "cashflowFromInvestment": "-55000", "stockBasedCompensation": "2916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "829000", "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": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 2344000, "cost_of_revenue": 1635000, "gross_profit": 709000, "ebit": -3467000, "ebitda": -2636000, "pretax_income": -3579000, "tax_provision": 339000, "net_income": -2625000, "net_income_to_common": -2625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1295000, "total_current_assets": 10947000, "total_assets": 63181000, "short_term_debt": 8601000, "long_term_debt": null, "total_debt": 8601000, "total_liabilities": 11440000, "total_equity": 51744000, "shares_outstanding": 193018, "goodwill_and_intangibles": 38164000 }, "cash_flow": { "operating_cash_flow": -5838000, "capital_expenditure": 69000, "free_cash_flow": -5769000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30413, "ticker_id": 5083, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3467000", "ebitda": "-2636000", "netIncome": "-2625000", "grossProfit": "709000", "depreciation": "None", "totalRevenue": "2344000", "costOfRevenue": "1635000", "interestIncome": "4000", "incomeBeforeTax": "-3579000", "interestExpense": "112000", "operatingIncome": "-2833000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "339000", "reportedCurrency": "USD", "netInterestIncome": "-65000", "nonInterestIncome": "None", "operatingExpenses": "3542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "831000", "sellingGeneralAndAdministrative": "871000", "netIncomeFromContinuingOperations": "-3579000" }, "balance": { "goodwill": "33310000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "63181000", "longTermDebt": "None", "shortTermDebt": "8601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4854000", "reportedCurrency": "USD", "retainedEarnings": "-115883000", "totalLiabilities": "11440000", "otherCurrentAssets": "9611000", "totalCurrentAssets": "10947000", "currentLongTermDebt": "8423000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "41000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52234000", "currentAccountsPayable": "864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9544000", "totalShareholderEquity": "51744000", "capitalLeaseObligations": "1121000", "otherCurrentLiabilities": "987000", "totalCurrentLiabilities": "10452000", "otherNonCurrentLiabilities": "45000", "totalNonCurrentLiabilities": "988000", "cashAndShortTermInvestments": "1295000", "commonStockSharesOutstanding": "193018", "intangibleAssetsExcludingGoodwill": "4854000", "cashAndCashEquivalentsAtCarryingValue": "1295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5838000", "capitalExpenditures": "69000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2030000", "cashflowFromInvestment": "-1107000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2344000, "cost_of_revenue": 1635000, "gross_profit": 709000, "research_and_development": null, "selling_general_admin": 871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3467000, "depreciation_amortisation": 831000, "ebitda": -2636000, "interest_expense": 112000, "interest_income": null, "other_non_operating": null, "pretax_income": -3579000, "tax_provision": 339000, "effective_tax_rate": null, "net_income": -2625000, "net_income_continuing_ops": -3579000, "net_income_to_common": -2625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1295000, "short_term_investments": null, "net_receivables": 41000, "inventory": null, "other_current_assets": null, "total_current_assets": 10947000, "net_ppe": null, "goodwill": 33310000, "intangible_assets": 4854000, "goodwill_and_intangibles": 38164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52234000, "total_assets": 63181000, "short_term_debt": 8601000, "accounts_payable": 864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10452000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 988000, "total_liabilities": 11440000, "total_debt": 8601000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115883000, "total_equity": 51744000, "shares_outstanding": 193018, "operating_cash_flow": -5838000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2030000, "free_cash_flow": -5769000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3467000", "ebitda": "-2636000", "netIncome": "-2625000", "grossProfit": "709000", "depreciation": "None", "totalRevenue": "2344000", "costOfRevenue": "1635000", "interestIncome": "4000", "incomeBeforeTax": "-3579000", "interestExpense": "112000", "operatingIncome": "-2833000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "339000", "reportedCurrency": "USD", "netInterestIncome": "-65000", "nonInterestIncome": "None", "operatingExpenses": "3542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "831000", "sellingGeneralAndAdministrative": "871000", "netIncomeFromContinuingOperations": "-3579000" }, "balance": { "goodwill": "33310000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "63181000", "longTermDebt": "None", "shortTermDebt": "8601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4854000", "reportedCurrency": "USD", "retainedEarnings": "-115883000", "totalLiabilities": "11440000", "otherCurrentAssets": "9611000", "totalCurrentAssets": "10947000", "currentLongTermDebt": "8423000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "41000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52234000", "currentAccountsPayable": "864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9544000", "totalShareholderEquity": "51744000", "capitalLeaseObligations": "1121000", "otherCurrentLiabilities": "987000", "totalCurrentLiabilities": "10452000", "otherNonCurrentLiabilities": "45000", "totalNonCurrentLiabilities": "988000", "cashAndShortTermInvestments": "1295000", "commonStockSharesOutstanding": "193018", "intangibleAssetsExcludingGoodwill": "4854000", "cashAndCashEquivalentsAtCarryingValue": "1295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5838000", "capitalExpenditures": "69000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2030000", "cashflowFromInvestment": "-1107000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 1781000, "cost_of_revenue": 64000, "gross_profit": 1717000, "ebit": -3614000, "ebitda": -2778000, "pretax_income": -4002000, "tax_provision": null, "net_income": -4075000, "net_income_to_common": -4075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6277000, "total_current_assets": 14744000, "total_assets": 68571000, "short_term_debt": 7847000, "long_term_debt": null, "total_debt": 7847000, "total_liabilities": 13020000, "total_equity": 54620000, "shares_outstanding": 9802147, "goodwill_and_intangibles": 38188000 }, "cash_flow": { "operating_cash_flow": -4130000, "capital_expenditure": 69000, "free_cash_flow": -4061000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30414, "ticker_id": 5083, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3614000", "ebitda": "-2778000", "netIncome": "-4075000", "grossProfit": "1717000", "depreciation": "None", "totalRevenue": "1781000", "costOfRevenue": "64000", "interestIncome": "0", "incomeBeforeTax": "-4002000", "interestExpense": "388000", "operatingIncome": "-3932000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-388000", "nonInterestIncome": "None", "operatingExpenses": "5649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "836000", "sellingGeneralAndAdministrative": "3596000", "netIncomeFromContinuingOperations": "-4002000" }, "balance": { "goodwill": "33310000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "68571000", "longTermDebt": "None", "shortTermDebt": "7847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4878000", "reportedCurrency": "USD", "retainedEarnings": "-111927000", "totalLiabilities": "13020000", "otherCurrentAssets": "1938000", "totalCurrentAssets": "14744000", "currentLongTermDebt": "7600000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "6529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53827000", "currentAccountsPayable": "1853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8704000", "totalShareholderEquity": "54620000", "capitalLeaseObligations": "1104000", "otherCurrentLiabilities": "2363000", "totalCurrentLiabilities": "12063000", "otherNonCurrentLiabilities": "33000", "totalNonCurrentLiabilities": "957000", "cashAndShortTermInvestments": "6277000", "commonStockSharesOutstanding": "9802147", "intangibleAssetsExcludingGoodwill": "4878000", "cashAndCashEquivalentsAtCarryingValue": "6277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4130000", "capitalExpenditures": "69000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9095000", "cashflowFromInvestment": "124000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1781000, "cost_of_revenue": 64000, "gross_profit": 1717000, "research_and_development": null, "selling_general_admin": 3596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3614000, "depreciation_amortisation": 836000, "ebitda": -2778000, "interest_expense": 388000, "interest_income": null, "other_non_operating": null, "pretax_income": -4002000, "tax_provision": null, "effective_tax_rate": null, "net_income": -4075000, "net_income_continuing_ops": -4002000, "net_income_to_common": -4075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6277000, "short_term_investments": null, "net_receivables": 6529000, "inventory": null, "other_current_assets": null, "total_current_assets": 14744000, "net_ppe": null, "goodwill": 33310000, "intangible_assets": 4878000, "goodwill_and_intangibles": 38188000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 53827000, "total_assets": 68571000, "short_term_debt": 7847000, "accounts_payable": 1853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12063000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 957000, "total_liabilities": 13020000, "total_debt": 7847000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -111927000, "total_equity": 54620000, "shares_outstanding": 9802147, "operating_cash_flow": -4130000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9095000, "free_cash_flow": -4061000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3614000", "ebitda": "-2778000", "netIncome": "-4075000", "grossProfit": "1717000", "depreciation": "None", "totalRevenue": "1781000", "costOfRevenue": "64000", "interestIncome": "0", "incomeBeforeTax": "-4002000", "interestExpense": "388000", "operatingIncome": "-3932000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-388000", "nonInterestIncome": "None", "operatingExpenses": "5649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "836000", "sellingGeneralAndAdministrative": "3596000", "netIncomeFromContinuingOperations": "-4002000" }, "balance": { "goodwill": "33310000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "68571000", "longTermDebt": "None", "shortTermDebt": "7847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4878000", "reportedCurrency": "USD", "retainedEarnings": "-111927000", "totalLiabilities": "13020000", "otherCurrentAssets": "1938000", "totalCurrentAssets": "14744000", "currentLongTermDebt": "7600000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "6529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53827000", "currentAccountsPayable": "1853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8704000", "totalShareholderEquity": "54620000", "capitalLeaseObligations": "1104000", "otherCurrentLiabilities": "2363000", "totalCurrentLiabilities": "12063000", "otherNonCurrentLiabilities": "33000", "totalNonCurrentLiabilities": "957000", "cashAndShortTermInvestments": "6277000", "commonStockSharesOutstanding": "9802147", "intangibleAssetsExcludingGoodwill": "4878000", "cashAndCashEquivalentsAtCarryingValue": "6277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4130000", "capitalExpenditures": "69000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9095000", "cashflowFromInvestment": "124000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "818000", "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": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 1897000, "cost_of_revenue": 483000, "gross_profit": 1414000, "ebit": -5038000, "ebitda": -4200000, "pretax_income": -6927000, "tax_provision": -262724, "net_income": -6822000, "net_income_to_common": -6822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1460000, "total_current_assets": 8749000, "total_assets": 63753000, "short_term_debt": 10201000, "long_term_debt": null, "total_debt": 10201000, "total_liabilities": 15658000, "total_equity": 47099000, "shares_outstanding": 1864794, "goodwill_and_intangibles": 54325000 }, "cash_flow": { "operating_cash_flow": -1469000, "capital_expenditure": 65000, "free_cash_flow": -1404000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30415, "ticker_id": 5083, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5038000", "ebitda": "-4200000", "netIncome": "-6822000", "grossProfit": "1414000", "depreciation": "None", "totalRevenue": "1897000", "costOfRevenue": "483000", "interestIncome": "1000", "incomeBeforeTax": "-6927000", "interestExpense": "1889000", "operatingIncome": "-4922000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-262724", "reportedCurrency": "USD", "netInterestIncome": "-1888000", "nonInterestIncome": "None", "operatingExpenses": "6336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "838000", "sellingGeneralAndAdministrative": "4271000", "netIncomeFromContinuingOperations": "-6927000" }, "balance": { "goodwill": "33310000", "inventory": "1407000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "63753000", "longTermDebt": "None", "shortTermDebt": "10201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "21015000", "reportedCurrency": "USD", "retainedEarnings": "-105637000", "totalLiabilities": "15658000", "otherCurrentAssets": "464000", "totalCurrentAssets": "8749000", "currentLongTermDebt": "9762000", "longTermInvestments": "72000", "shortTermInvestments": "None", "currentNetReceivables": "5418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55004000", "currentAccountsPayable": "2628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11231000", "totalShareholderEquity": "47099000", "capitalLeaseObligations": "1469000", "otherCurrentLiabilities": "1760000", "totalCurrentLiabilities": "14589000", "otherNonCurrentLiabilities": "39000", "totalNonCurrentLiabilities": "1069000", "cashAndShortTermInvestments": "1460000", "commonStockSharesOutstanding": "1864794", "intangibleAssetsExcludingGoodwill": "21015000", "cashAndCashEquivalentsAtCarryingValue": "1460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6927000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "86000", "operatingCashflow": "-1469000", "capitalExpenditures": "65000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1841000", "cashflowFromInvestment": "-65000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1897000, "cost_of_revenue": 483000, "gross_profit": 1414000, "research_and_development": null, "selling_general_admin": 4271000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5038000, "depreciation_amortisation": 838000, "ebitda": -4200000, "interest_expense": 1889000, "interest_income": null, "other_non_operating": null, "pretax_income": -6927000, "tax_provision": -262724, "effective_tax_rate": null, "net_income": -6822000, "net_income_continuing_ops": -6927000, "net_income_to_common": -6822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1460000, "short_term_investments": null, "net_receivables": 5418000, "inventory": 1407000, "other_current_assets": null, "total_current_assets": 8749000, "net_ppe": null, "goodwill": 33310000, "intangible_assets": 21015000, "goodwill_and_intangibles": 54325000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 55004000, "total_assets": 63753000, "short_term_debt": 10201000, "accounts_payable": 2628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14589000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1069000, "total_liabilities": 15658000, "total_debt": 10201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -105637000, "total_equity": 47099000, "shares_outstanding": 1864794, "operating_cash_flow": -1469000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1841000, "free_cash_flow": -1404000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5038000", "ebitda": "-4200000", "netIncome": "-6822000", "grossProfit": "1414000", "depreciation": "None", "totalRevenue": "1897000", "costOfRevenue": "483000", "interestIncome": "1000", "incomeBeforeTax": "-6927000", "interestExpense": "1889000", "operatingIncome": "-4922000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-262724", "reportedCurrency": "USD", "netInterestIncome": "-1888000", "nonInterestIncome": "None", "operatingExpenses": "6336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "838000", "sellingGeneralAndAdministrative": "4271000", "netIncomeFromContinuingOperations": "-6927000" }, "balance": { "goodwill": "33310000", "inventory": "1407000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "63753000", "longTermDebt": "None", "shortTermDebt": "10201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "21015000", "reportedCurrency": "USD", "retainedEarnings": "-105637000", "totalLiabilities": "15658000", "otherCurrentAssets": "464000", "totalCurrentAssets": "8749000", "currentLongTermDebt": "9762000", "longTermInvestments": "72000", "shortTermInvestments": "None", "currentNetReceivables": "5418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55004000", "currentAccountsPayable": "2628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11231000", "totalShareholderEquity": "47099000", "capitalLeaseObligations": "1469000", "otherCurrentLiabilities": "1760000", "totalCurrentLiabilities": "14589000", "otherNonCurrentLiabilities": "39000", "totalNonCurrentLiabilities": "1069000", "cashAndShortTermInvestments": "1460000", "commonStockSharesOutstanding": "1864794", "intangibleAssetsExcludingGoodwill": "21015000", "cashAndCashEquivalentsAtCarryingValue": "1460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6927000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "86000", "operatingCashflow": "-1469000", "capitalExpenditures": "65000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1841000", "cashflowFromInvestment": "-65000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 1936000, "cost_of_revenue": 746000, "gross_profit": 1190000, "ebit": -2693000, "ebitda": -1914000, "pretax_income": -3964000, "tax_provision": null, "net_income": -7193000, "net_income_to_common": -7193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391000, "total_current_assets": 10040000, "total_assets": 66515000, "short_term_debt": 12828000, "long_term_debt": null, "total_debt": 12828000, "total_liabilities": 17547000, "total_equity": 47867000, "shares_outstanding": 2116000, "goodwill_and_intangibles": 51946000 }, "cash_flow": { "operating_cash_flow": -1626000, "capital_expenditure": 0, "free_cash_flow": -1626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30416, "ticker_id": 5083, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2693000", "ebitda": "-1914000", "netIncome": "-7193000", "grossProfit": "1190000", "depreciation": "None", "totalRevenue": "1936000", "costOfRevenue": "746000", "interestIncome": "None", "incomeBeforeTax": "-3964000", "interestExpense": "1271000", "operatingIncome": "-7684000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1267000", "nonInterestIncome": "None", "operatingExpenses": "8874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "779000", "sellingGeneralAndAdministrative": "4067000", "netIncomeFromContinuingOperations": "-3964000" }, "balance": { "goodwill": "33310000", "inventory": "1493000", "commonStock": "205000", "currentDebt": "None", "investments": "None", "totalAssets": "66515000", "longTermDebt": "None", "shortTermDebt": "12828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18636000", "reportedCurrency": "USD", "retainedEarnings": "-94189000", "totalLiabilities": "17547000", "otherCurrentAssets": "1097000", "totalCurrentAssets": "10040000", "currentLongTermDebt": "12303000", "longTermInvestments": "147000", "shortTermInvestments": "None", "currentNetReceivables": "7059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56475000", "currentAccountsPayable": "1810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14179000", "totalShareholderEquity": "47867000", "capitalLeaseObligations": "1876000", "otherCurrentLiabilities": "1513000", "totalCurrentLiabilities": "16151000", "otherNonCurrentLiabilities": "45000", "totalNonCurrentLiabilities": "1396000", "cashAndShortTermInvestments": "391000", "commonStockSharesOutstanding": "2116000", "intangibleAssetsExcludingGoodwill": "18636000", "cashAndCashEquivalentsAtCarryingValue": "391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3964000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "240000", "operatingCashflow": "-1626000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3097000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1936000, "cost_of_revenue": 746000, "gross_profit": 1190000, "research_and_development": null, "selling_general_admin": 4067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2693000, "depreciation_amortisation": 779000, "ebitda": -1914000, "interest_expense": 1271000, "interest_income": null, "other_non_operating": null, "pretax_income": -3964000, "tax_provision": null, "effective_tax_rate": null, "net_income": -7193000, "net_income_continuing_ops": -3964000, "net_income_to_common": -7193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391000, "short_term_investments": null, "net_receivables": 7059000, "inventory": 1493000, "other_current_assets": null, "total_current_assets": 10040000, "net_ppe": null, "goodwill": 33310000, "intangible_assets": 18636000, "goodwill_and_intangibles": 51946000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56475000, "total_assets": 66515000, "short_term_debt": 12828000, "accounts_payable": 1810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16151000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1396000, "total_liabilities": 17547000, "total_debt": 12828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94189000, "total_equity": 47867000, "shares_outstanding": 2116000, "operating_cash_flow": -1626000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3097000, "free_cash_flow": -1626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2693000", "ebitda": "-1914000", "netIncome": "-7193000", "grossProfit": "1190000", "depreciation": "None", "totalRevenue": "1936000", "costOfRevenue": "746000", "interestIncome": "None", "incomeBeforeTax": "-3964000", "interestExpense": "1271000", "operatingIncome": "-7684000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1267000", "nonInterestIncome": "None", "operatingExpenses": "8874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "779000", "sellingGeneralAndAdministrative": "4067000", "netIncomeFromContinuingOperations": "-3964000" }, "balance": { "goodwill": "33310000", "inventory": "1493000", "commonStock": "205000", "currentDebt": "None", "investments": "None", "totalAssets": "66515000", "longTermDebt": "None", "shortTermDebt": "12828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18636000", "reportedCurrency": "USD", "retainedEarnings": "-94189000", "totalLiabilities": "17547000", "otherCurrentAssets": "1097000", "totalCurrentAssets": "10040000", "currentLongTermDebt": "12303000", "longTermInvestments": "147000", "shortTermInvestments": "None", "currentNetReceivables": "7059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56475000", "currentAccountsPayable": "1810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14179000", "totalShareholderEquity": "47867000", "capitalLeaseObligations": "1876000", "otherCurrentLiabilities": "1513000", "totalCurrentLiabilities": "16151000", "otherNonCurrentLiabilities": "45000", "totalNonCurrentLiabilities": "1396000", "cashAndShortTermInvestments": "391000", "commonStockSharesOutstanding": "2116000", "intangibleAssetsExcludingGoodwill": "18636000", "cashAndCashEquivalentsAtCarryingValue": "391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3964000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "240000", "operatingCashflow": "-1626000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3097000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "779000", "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": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 760000, "cost_of_revenue": 560000, "gross_profit": 200000, "ebit": -419000, "ebitda": -386000, "pretax_income": -828000, "tax_provision": null, "net_income": -1359000, "net_income_to_common": -1359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310000, "total_current_assets": 5024000, "total_assets": 16224000, "short_term_debt": 12613000, "long_term_debt": null, "total_debt": 12613000, "total_liabilities": 18684000, "total_equity": -2460000, "shares_outstanding": 211600, "goodwill_and_intangibles": 4178000 }, "cash_flow": { "operating_cash_flow": -652000, "capital_expenditure": 2000, "free_cash_flow": -650000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30418, "ticker_id": 5083, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-419000", "ebitda": "-386000", "netIncome": "-1359000", "grossProfit": "200000", "depreciation": "None", "totalRevenue": "760000", "costOfRevenue": "560000", "interestIncome": "0", "incomeBeforeTax": "-828000", "interestExpense": "409000", "operatingIncome": "-452000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-409000", "nonInterestIncome": "None", "operatingExpenses": "653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000", "sellingGeneralAndAdministrative": "435000", "netIncomeFromContinuingOperations": "-828000" }, "balance": { "goodwill": "None", "inventory": "1793000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16224000", "longTermDebt": "None", "shortTermDebt": "12613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4178000", "reportedCurrency": "USD", "retainedEarnings": "-86959000", "totalLiabilities": "18684000", "otherCurrentAssets": "2816000", "totalCurrentAssets": "5024000", "currentLongTermDebt": "12422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11200000", "currentAccountsPayable": "1388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12826000", "totalShareholderEquity": "-2460000", "capitalLeaseObligations": "404000", "otherCurrentLiabilities": "4045000", "totalCurrentLiabilities": "17628000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1056000", "cashAndShortTermInvestments": "310000", "commonStockSharesOutstanding": "211600", "intangibleAssetsExcludingGoodwill": "4178000", "cashAndCashEquivalentsAtCarryingValue": "310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "74000", "operatingCashflow": "-652000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "433000", "cashflowFromInvestment": "219000", "stockBasedCompensation": "-406000", "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": "-715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 760000, "cost_of_revenue": 560000, "gross_profit": 200000, "research_and_development": null, "selling_general_admin": 435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -419000, "depreciation_amortisation": 33000, "ebitda": -386000, "interest_expense": 409000, "interest_income": null, "other_non_operating": null, "pretax_income": -828000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1359000, "net_income_continuing_ops": -828000, "net_income_to_common": -1359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310000, "short_term_investments": null, "net_receivables": 105000, "inventory": 1793000, "other_current_assets": null, "total_current_assets": 5024000, "net_ppe": null, "goodwill": null, "intangible_assets": 4178000, "goodwill_and_intangibles": 4178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11200000, "total_assets": 16224000, "short_term_debt": 12613000, "accounts_payable": 1388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17628000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1056000, "total_liabilities": 18684000, "total_debt": 12613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86959000, "total_equity": -2460000, "shares_outstanding": 211600, "operating_cash_flow": -652000, "stock_based_compensation": -406000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 433000, "free_cash_flow": -650000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-419000", "ebitda": "-386000", "netIncome": "-1359000", "grossProfit": "200000", "depreciation": "None", "totalRevenue": "760000", "costOfRevenue": "560000", "interestIncome": "0", "incomeBeforeTax": "-828000", "interestExpense": "409000", "operatingIncome": "-452000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-409000", "nonInterestIncome": "None", "operatingExpenses": "653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000", "sellingGeneralAndAdministrative": "435000", "netIncomeFromContinuingOperations": "-828000" }, "balance": { "goodwill": "None", "inventory": "1793000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16224000", "longTermDebt": "None", "shortTermDebt": "12613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4178000", "reportedCurrency": "USD", "retainedEarnings": "-86959000", "totalLiabilities": "18684000", "otherCurrentAssets": "2816000", "totalCurrentAssets": "5024000", "currentLongTermDebt": "12422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11200000", "currentAccountsPayable": "1388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12826000", "totalShareholderEquity": "-2460000", "capitalLeaseObligations": "404000", "otherCurrentLiabilities": "4045000", "totalCurrentLiabilities": "17628000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1056000", "cashAndShortTermInvestments": "310000", "commonStockSharesOutstanding": "211600", "intangibleAssetsExcludingGoodwill": "4178000", "cashAndCashEquivalentsAtCarryingValue": "310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "74000", "operatingCashflow": "-652000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "433000", "cashflowFromInvestment": "219000", "stockBasedCompensation": "-406000", "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": "-715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 2952000, "cost_of_revenue": 456000, "gross_profit": 164000, "ebit": -350000, "ebitda": -336000, "pretax_income": -658000, "tax_provision": null, "net_income": -1488000, "net_income_to_common": -1488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 420000, "total_current_assets": 4947000, "total_assets": 16589000, "short_term_debt": 13376000, "long_term_debt": null, "total_debt": 13376000, "total_liabilities": 18523000, "total_equity": -1934000, "shares_outstanding": 174500, "goodwill_and_intangibles": 4798000 }, "cash_flow": { "operating_cash_flow": -1056000, "capital_expenditure": 2000, "free_cash_flow": -1054000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30419, "ticker_id": 5083, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-350000", "ebitda": "-336000", "netIncome": "-1488000", "grossProfit": "164000", "depreciation": "None", "totalRevenue": "2952000", "costOfRevenue": "456000", "interestIncome": "0", "incomeBeforeTax": "-658000", "interestExpense": "308000", "operatingIncome": "-350000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-308000", "nonInterestIncome": "None", "operatingExpenses": "350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14000", "sellingGeneralAndAdministrative": "1152000", "netIncomeFromContinuingOperations": "-1488000" }, "balance": { "goodwill": "None", "inventory": "3043000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16589000", "longTermDebt": "None", "shortTermDebt": "13376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4798000", "reportedCurrency": "USD", "retainedEarnings": "-85562000", "totalLiabilities": "18523000", "otherCurrentAssets": "467000", "totalCurrentAssets": "4947000", "currentLongTermDebt": "12467000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11642000", "currentAccountsPayable": "2916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14731000", "totalShareholderEquity": "-1934000", "capitalLeaseObligations": "2264000", "otherCurrentLiabilities": "825000", "totalCurrentLiabilities": "17168000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1355000", "cashAndShortTermInvestments": "420000", "commonStockSharesOutstanding": "174500", "intangibleAssetsExcludingGoodwill": "4798000", "cashAndCashEquivalentsAtCarryingValue": "420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "138000", "operatingCashflow": "-1056000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1059000", "cashflowFromInvestment": "81000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2952000, "cost_of_revenue": 456000, "gross_profit": 164000, "research_and_development": null, "selling_general_admin": 1152000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -350000, "depreciation_amortisation": 14000, "ebitda": -336000, "interest_expense": 308000, "interest_income": null, "other_non_operating": null, "pretax_income": -658000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1488000, "net_income_continuing_ops": -1488000, "net_income_to_common": -1488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 420000, "short_term_investments": null, "net_receivables": 1017000, "inventory": 3043000, "other_current_assets": null, "total_current_assets": 4947000, "net_ppe": null, "goodwill": null, "intangible_assets": 4798000, "goodwill_and_intangibles": 4798000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11642000, "total_assets": 16589000, "short_term_debt": 13376000, "accounts_payable": 2916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17168000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1355000, "total_liabilities": 18523000, "total_debt": 13376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85562000, "total_equity": -1934000, "shares_outstanding": 174500, "operating_cash_flow": -1056000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 81000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1059000, "free_cash_flow": -1054000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-350000", "ebitda": "-336000", "netIncome": "-1488000", "grossProfit": "164000", "depreciation": "None", "totalRevenue": "2952000", "costOfRevenue": "456000", "interestIncome": "0", "incomeBeforeTax": "-658000", "interestExpense": "308000", "operatingIncome": "-350000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-308000", "nonInterestIncome": "None", "operatingExpenses": "350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14000", "sellingGeneralAndAdministrative": "1152000", "netIncomeFromContinuingOperations": "-1488000" }, "balance": { "goodwill": "None", "inventory": "3043000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16589000", "longTermDebt": "None", "shortTermDebt": "13376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4798000", "reportedCurrency": "USD", "retainedEarnings": "-85562000", "totalLiabilities": "18523000", "otherCurrentAssets": "467000", "totalCurrentAssets": "4947000", "currentLongTermDebt": "12467000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11642000", "currentAccountsPayable": "2916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14731000", "totalShareholderEquity": "-1934000", "capitalLeaseObligations": "2264000", "otherCurrentLiabilities": "825000", "totalCurrentLiabilities": "17168000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1355000", "cashAndShortTermInvestments": "420000", "commonStockSharesOutstanding": "174500", "intangibleAssetsExcludingGoodwill": "4798000", "cashAndCashEquivalentsAtCarryingValue": "420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "138000", "operatingCashflow": "-1056000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1059000", "cashflowFromInvestment": "81000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 597000, "cost_of_revenue": 460000, "gross_profit": 137000, "ebit": -455000, "ebitda": -419000, "pretax_income": -703000, "tax_provision": 262724, "net_income": -1293000, "net_income_to_common": -1293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336000, "total_current_assets": 4696000, "total_assets": 17022000, "short_term_debt": 12118000, "long_term_debt": null, "total_debt": 12118000, "total_liabilities": 17498000, "total_equity": -476000, "shares_outstanding": 170600, "goodwill_and_intangibles": 4940000 }, "cash_flow": { "operating_cash_flow": -82000, "capital_expenditure": 5000, "free_cash_flow": -77000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30420, "ticker_id": 5083, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-455000", "ebitda": "-419000", "netIncome": "-1293000", "grossProfit": "137000", "depreciation": "None", "totalRevenue": "597000", "costOfRevenue": "460000", "interestIncome": "0", "incomeBeforeTax": "-703000", "interestExpense": "248000", "operatingIncome": "-461000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "262724", "reportedCurrency": "USD", "netInterestIncome": "-248000", "nonInterestIncome": "None", "operatingExpenses": "598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000", "sellingGeneralAndAdministrative": "497000", "netIncomeFromContinuingOperations": "-1293000" }, "balance": { "goodwill": "None", "inventory": "3189000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17022000", "longTermDebt": "None", "shortTermDebt": "12118000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4940000", "reportedCurrency": "USD", "retainedEarnings": "-84037000", "totalLiabilities": "17498000", "otherCurrentAssets": "498000", "totalCurrentAssets": "4696000", "currentLongTermDebt": "11215000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12326000", "currentAccountsPayable": "2392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13714000", "totalShareholderEquity": "-476000", "capitalLeaseObligations": "2499000", "otherCurrentLiabilities": "1326000", "totalCurrentLiabilities": "15902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1596000", "cashAndShortTermInvestments": "336000", "commonStockSharesOutstanding": "170600", "intangibleAssetsExcludingGoodwill": "4940000", "cashAndCashEquivalentsAtCarryingValue": "336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-703000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "52000", "operatingCashflow": "-82000", "capitalExpenditures": "5000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56000", "cashflowFromInvestment": "-77000", "stockBasedCompensation": "128000", "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": "36000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 597000, "cost_of_revenue": 460000, "gross_profit": 137000, "research_and_development": null, "selling_general_admin": 497000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -455000, "depreciation_amortisation": 36000, "ebitda": -419000, "interest_expense": 248000, "interest_income": null, "other_non_operating": null, "pretax_income": -703000, "tax_provision": 262724, "effective_tax_rate": null, "net_income": -1293000, "net_income_continuing_ops": -1293000, "net_income_to_common": -1293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336000, "short_term_investments": null, "net_receivables": 673000, "inventory": 3189000, "other_current_assets": null, "total_current_assets": 4696000, "net_ppe": null, "goodwill": null, "intangible_assets": 4940000, "goodwill_and_intangibles": 4940000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12326000, "total_assets": 17022000, "short_term_debt": 12118000, "accounts_payable": 2392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15902000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1596000, "total_liabilities": 17498000, "total_debt": 12118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84037000, "total_equity": -476000, "shares_outstanding": 170600, "operating_cash_flow": -82000, "stock_based_compensation": 128000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56000, "free_cash_flow": -77000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-455000", "ebitda": "-419000", "netIncome": "-1293000", "grossProfit": "137000", "depreciation": "None", "totalRevenue": "597000", "costOfRevenue": "460000", "interestIncome": "0", "incomeBeforeTax": "-703000", "interestExpense": "248000", "operatingIncome": "-461000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "262724", "reportedCurrency": "USD", "netInterestIncome": "-248000", "nonInterestIncome": "None", "operatingExpenses": "598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000", "sellingGeneralAndAdministrative": "497000", "netIncomeFromContinuingOperations": "-1293000" }, "balance": { "goodwill": "None", "inventory": "3189000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17022000", "longTermDebt": "None", "shortTermDebt": "12118000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4940000", "reportedCurrency": "USD", "retainedEarnings": "-84037000", "totalLiabilities": "17498000", "otherCurrentAssets": "498000", "totalCurrentAssets": "4696000", "currentLongTermDebt": "11215000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12326000", "currentAccountsPayable": "2392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13714000", "totalShareholderEquity": "-476000", "capitalLeaseObligations": "2499000", "otherCurrentLiabilities": "1326000", "totalCurrentLiabilities": "15902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1596000", "cashAndShortTermInvestments": "336000", "commonStockSharesOutstanding": "170600", "intangibleAssetsExcludingGoodwill": "4940000", "cashAndCashEquivalentsAtCarryingValue": "336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-703000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "52000", "operatingCashflow": "-82000", "capitalExpenditures": "5000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56000", "cashflowFromInvestment": "-77000", "stockBasedCompensation": "128000", "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": "36000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 2002000, "cost_of_revenue": 2120000, "gross_profit": -118000, "ebit": -1712000, "ebitda": null, "pretax_income": -2138000, "tax_provision": null, "net_income": -2138000, "net_income_to_common": -2138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306000, "total_current_assets": 4537000, "total_assets": 17480000, "short_term_debt": null, "long_term_debt": 10598000, "total_debt": 10598000, "total_liabilities": 16627000, "total_equity": 853000, "shares_outstanding": 170598, "goodwill_and_intangibles": 4178000 }, "cash_flow": { "operating_cash_flow": -139000, "capital_expenditure": 0, "free_cash_flow": -139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30421, "ticker_id": 5083, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2138000", "grossProfit": "-118000", "depreciation": "None", "totalRevenue": "2002000", "costOfRevenue": "2120000", "interestIncome": "None", "incomeBeforeTax": "-2138000", "interestExpense": "246000", "operatingIncome": "-1712000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-246000", "nonInterestIncome": "None", "operatingExpenses": "3714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1594000", "netIncomeFromContinuingOperations": "-2138000" }, "balance": { "goodwill": "0", "inventory": "2686000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17480000", "longTermDebt": "10598000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4178000", "reportedCurrency": "USD", "retainedEarnings": "-82706000", "totalLiabilities": "16627000", "otherCurrentAssets": "114000", "totalCurrentAssets": "4537000", "currentLongTermDebt": "578000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12943000", "currentAccountsPayable": "1062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "853000", "capitalLeaseObligations": "681000", "otherCurrentLiabilities": "1877000", "totalCurrentLiabilities": "4205000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12422000", "cashAndShortTermInvestments": "306000", "commonStockSharesOutstanding": "170598", "intangibleAssetsExcludingGoodwill": "4178000", "cashAndCashEquivalentsAtCarryingValue": "306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2175000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "332000", "operatingCashflow": "-139000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56000", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2002000, "cost_of_revenue": 2120000, "gross_profit": -118000, "research_and_development": null, "selling_general_admin": 1594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1712000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 246000, "interest_income": null, "other_non_operating": null, "pretax_income": -2138000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2138000, "net_income_continuing_ops": -2138000, "net_income_to_common": -2138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306000, "short_term_investments": null, "net_receivables": 163000, "inventory": 2686000, "other_current_assets": null, "total_current_assets": 4537000, "net_ppe": null, "goodwill": 0, "intangible_assets": 4178000, "goodwill_and_intangibles": 4178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12943000, "total_assets": 17480000, "short_term_debt": null, "accounts_payable": 1062000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4205000, "long_term_debt": 10598000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12422000, "total_liabilities": 16627000, "total_debt": 10598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82706000, "total_equity": 853000, "shares_outstanding": 170598, "operating_cash_flow": -139000, "stock_based_compensation": 0, "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": 56000, "free_cash_flow": -139000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2138000", "grossProfit": "-118000", "depreciation": "None", "totalRevenue": "2002000", "costOfRevenue": "2120000", "interestIncome": "None", "incomeBeforeTax": "-2138000", "interestExpense": "246000", "operatingIncome": "-1712000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-246000", "nonInterestIncome": "None", "operatingExpenses": "3714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1594000", "netIncomeFromContinuingOperations": "-2138000" }, "balance": { "goodwill": "0", "inventory": "2686000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17480000", "longTermDebt": "10598000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4178000", "reportedCurrency": "USD", "retainedEarnings": "-82706000", "totalLiabilities": "16627000", "otherCurrentAssets": "114000", "totalCurrentAssets": "4537000", "currentLongTermDebt": "578000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12943000", "currentAccountsPayable": "1062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "853000", "capitalLeaseObligations": "681000", "otherCurrentLiabilities": "1877000", "totalCurrentLiabilities": "4205000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12422000", "cashAndShortTermInvestments": "306000", "commonStockSharesOutstanding": "170598", "intangibleAssetsExcludingGoodwill": "4178000", "cashAndCashEquivalentsAtCarryingValue": "306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2175000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "332000", "operatingCashflow": "-139000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56000", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 806000, "cost_of_revenue": 638000, "gross_profit": 168000, "ebit": -900000, "ebitda": -1603000, "pretax_income": -1806000, "tax_provision": -1080000, "net_income": -2156000, "net_income_to_common": -2156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000, "total_current_assets": 5749000, "total_assets": 18780000, "short_term_debt": 1297000, "long_term_debt": 10475000, "total_debt": 11772000, "total_liabilities": 16126000, "total_equity": 2654000, "shares_outstanding": 109700, "goodwill_and_intangibles": 5544000 }, "cash_flow": { "operating_cash_flow": -1058000, "capital_expenditure": 126000, "free_cash_flow": -932000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30423, "ticker_id": 5083, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-900000", "ebitda": "-1603000", "netIncome": "-2156000", "grossProfit": "168000", "depreciation": "None", "totalRevenue": "806000", "costOfRevenue": "638000", "interestIncome": "None", "incomeBeforeTax": "-1806000", "interestExpense": "207000", "operatingIncome": "-307000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1080000", "reportedCurrency": "USD", "netInterestIncome": "-203000", "nonInterestIncome": "None", "operatingExpenses": "475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-703000", "sellingGeneralAndAdministrative": "172000", "netIncomeFromContinuingOperations": "-1806000" }, "balance": { "goodwill": "None", "inventory": "3563000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "18780000", "longTermDebt": "10475000", "shortTermDebt": "1297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5544000", "reportedCurrency": "USD", "retainedEarnings": "-80531000", "totalLiabilities": "16126000", "otherCurrentAssets": "739000", "totalCurrentAssets": "5749000", "currentLongTermDebt": "578000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13031000", "currentAccountsPayable": "1958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13406000", "totalShareholderEquity": "2654000", "capitalLeaseObligations": "2353000", "otherCurrentLiabilities": "709000", "totalCurrentLiabilities": "4017000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12109000", "cashAndShortTermInvestments": "358000", "commonStockSharesOutstanding": "109700", "intangibleAssetsExcludingGoodwill": "5544000", "cashAndCashEquivalentsAtCarryingValue": "358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2156000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "39000", "operatingCashflow": "-1058000", "capitalExpenditures": "126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "674000", "cashflowFromInvestment": "-97000", "stockBasedCompensation": "406000", "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": "305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 806000, "cost_of_revenue": 638000, "gross_profit": 168000, "research_and_development": null, "selling_general_admin": 172000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -900000, "depreciation_amortisation": -703000, "ebitda": -1603000, "interest_expense": 207000, "interest_income": null, "other_non_operating": null, "pretax_income": -1806000, "tax_provision": -1080000, "effective_tax_rate": null, "net_income": -2156000, "net_income_continuing_ops": -1806000, "net_income_to_common": -2156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 358000, "short_term_investments": null, "net_receivables": 1089000, "inventory": 3563000, "other_current_assets": null, "total_current_assets": 5749000, "net_ppe": null, "goodwill": null, "intangible_assets": 5544000, "goodwill_and_intangibles": 5544000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13031000, "total_assets": 18780000, "short_term_debt": 1297000, "accounts_payable": 1958000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4017000, "long_term_debt": 10475000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12109000, "total_liabilities": 16126000, "total_debt": 11772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80531000, "total_equity": 2654000, "shares_outstanding": 109700, "operating_cash_flow": -1058000, "stock_based_compensation": 406000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 674000, "free_cash_flow": -932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-900000", "ebitda": "-1603000", "netIncome": "-2156000", "grossProfit": "168000", "depreciation": "None", "totalRevenue": "806000", "costOfRevenue": "638000", "interestIncome": "None", "incomeBeforeTax": "-1806000", "interestExpense": "207000", "operatingIncome": "-307000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1080000", "reportedCurrency": "USD", "netInterestIncome": "-203000", "nonInterestIncome": "None", "operatingExpenses": "475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-703000", "sellingGeneralAndAdministrative": "172000", "netIncomeFromContinuingOperations": "-1806000" }, "balance": { "goodwill": "None", "inventory": "3563000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "18780000", "longTermDebt": "10475000", "shortTermDebt": "1297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5544000", "reportedCurrency": "USD", "retainedEarnings": "-80531000", "totalLiabilities": "16126000", "otherCurrentAssets": "739000", "totalCurrentAssets": "5749000", "currentLongTermDebt": "578000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13031000", "currentAccountsPayable": "1958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13406000", "totalShareholderEquity": "2654000", "capitalLeaseObligations": "2353000", "otherCurrentLiabilities": "709000", "totalCurrentLiabilities": "4017000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12109000", "cashAndShortTermInvestments": "358000", "commonStockSharesOutstanding": "109700", "intangibleAssetsExcludingGoodwill": "5544000", "cashAndCashEquivalentsAtCarryingValue": "358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2156000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "39000", "operatingCashflow": "-1058000", "capitalExpenditures": "126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "674000", "cashflowFromInvestment": "-97000", "stockBasedCompensation": "406000", "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": "305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "income_statement": { "revenue": 2661000, "cost_of_revenue": 2635000, "gross_profit": 26000, "ebit": -1317000, "ebitda": -907000, "pretax_income": -1643000, "tax_provision": 411000, "net_income": -1643000, "net_income_to_common": -1643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 839000, "total_current_assets": 6143000, "total_assets": 19707000, "short_term_debt": 16719000, "long_term_debt": null, "total_debt": 16719000, "total_liabilities": 23745000, "total_equity": -4038000, "shares_outstanding": 85600, "goodwill_and_intangibles": 5660000 }, "cash_flow": { "operating_cash_flow": -211000, "capital_expenditure": 45000, "free_cash_flow": -166000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30424, "ticker_id": 5083, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:01.514622+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1317000", "ebitda": "-907000", "netIncome": "-1643000", "grossProfit": "26000", "depreciation": "None", "totalRevenue": "2661000", "costOfRevenue": "2635000", "interestIncome": "None", "incomeBeforeTax": "-1643000", "interestExpense": "326000", "operatingIncome": "-1402000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "411000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410000", "sellingGeneralAndAdministrative": "1194000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3610000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "19707000", "longTermDebt": "None", "shortTermDebt": "16719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5660000", "reportedCurrency": "None", "retainedEarnings": "-78337000", "totalLiabilities": "23745000", "otherCurrentAssets": "768000", "totalCurrentAssets": "6143000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13564000", "currentAccountsPayable": "2363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18523000", "totalShareholderEquity": "-4038000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2705000", "totalCurrentLiabilities": "21941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1804000", "cashAndShortTermInvestments": "839000", "commonStockSharesOutstanding": "85600", "intangibleAssetsExcludingGoodwill": "5660000", "cashAndCashEquivalentsAtCarryingValue": "839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "377000", "operatingCashflow": "-211000", "capitalExpenditures": "45000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "682000", "cashflowFromInvestment": "101000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2661000, "cost_of_revenue": 2635000, "gross_profit": 26000, "research_and_development": null, "selling_general_admin": 1194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1317000, "depreciation_amortisation": 410000, "ebitda": -907000, "interest_expense": 326000, "interest_income": null, "other_non_operating": null, "pretax_income": -1643000, "tax_provision": 411000, "effective_tax_rate": null, "net_income": -1643000, "net_income_continuing_ops": null, "net_income_to_common": -1643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 839000, "short_term_investments": null, "net_receivables": 926000, "inventory": 3610000, "other_current_assets": null, "total_current_assets": 6143000, "net_ppe": null, "goodwill": null, "intangible_assets": 5660000, "goodwill_and_intangibles": 5660000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13564000, "total_assets": 19707000, "short_term_debt": 16719000, "accounts_payable": 2363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21941000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1804000, "total_liabilities": 23745000, "total_debt": 16719000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78337000, "total_equity": -4038000, "shares_outstanding": 85600, "operating_cash_flow": -211000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 101000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 682000, "free_cash_flow": -166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1317000", "ebitda": "-907000", "netIncome": "-1643000", "grossProfit": "26000", "depreciation": "None", "totalRevenue": "2661000", "costOfRevenue": "2635000", "interestIncome": "None", "incomeBeforeTax": "-1643000", "interestExpense": "326000", "operatingIncome": "-1402000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "411000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410000", "sellingGeneralAndAdministrative": "1194000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3610000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "19707000", "longTermDebt": "None", "shortTermDebt": "16719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5660000", "reportedCurrency": "None", "retainedEarnings": "-78337000", "totalLiabilities": "23745000", "otherCurrentAssets": "768000", "totalCurrentAssets": "6143000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13564000", "currentAccountsPayable": "2363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18523000", "totalShareholderEquity": "-4038000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2705000", "totalCurrentLiabilities": "21941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1804000", "cashAndShortTermInvestments": "839000", "commonStockSharesOutstanding": "85600", "intangibleAssetsExcludingGoodwill": "5660000", "cashAndCashEquivalentsAtCarryingValue": "839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "377000", "operatingCashflow": "-211000", "capitalExpenditures": "45000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "682000", "cashflowFromInvestment": "101000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410000", "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" ] } } }