{ "ticker": { "uuid": "b5876108-4c37-4dda-afc6-a00ec226b9ac", "symbol": "ZEO", "name": "Zeo Energy Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/b5876108-4c37-4dda-afc6-a00ec226b9ac/", "api_url": "https://sharemaestro.com/factors/api/tickers/b5876108-4c37-4dda-afc6-a00ec226b9ac/" }, "ticker_metadata": { "id": 9086, "uuid": "b5876108-4c37-4dda-afc6-a00ec226b9ac", "symbol": "ZEO", "name": "Zeo Energy Corp.", "asset_type": "equity", "market_cap": 102657000, "stock_exchange_id": 2, "industry": "Solar", "sector": "Technology", "description": "Zeo Energy Corp. The company is headquartered in New Port Richey, Florida.", "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": "b5876108-4c37-4dda-afc6-a00ec226b9ac", "symbol": "ZEO", "name": "Zeo Energy Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/b5876108-4c37-4dda-afc6-a00ec226b9ac/", "api_url": "https://sharemaestro.com/factors/api/tickers/b5876108-4c37-4dda-afc6-a00ec226b9ac/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.16, "value": 0.34, "quality": 0.33, "momentum": 0.33, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 0.82, "market_cap": 20464975.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0382, "roe": -0.8156, "piotroski_f_score": 4, "momentum_12_1": -0.6726, "volatility_252d": 1.0039 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:40.549930+00:00", "batch_id": "" }, "size": { "price_close": 0.8207, "market_cap": 20464975.2, "market_cap_usd": 20464975.2, "enterprise_value": 19853088.2, "shares_outstanding": 24936000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.4956, "ptbv_ratio": null, "ps_ratio": 0.2775, "pcf_ratio": null, "pfcf_ratio": -3.2877, "ev_ebitda": null, "ev_ebit": -1.7269, "ev_sales": 0.2692, "ev_fcf": -3.1894, "earnings_yield": null, "fcf_yield": -0.3135, "price_to_sales": 0.2775, "price_to_book": 1.4956, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 3.7148 }, "yield": { "dividend_yield": 0.0382, "buyback_yield": 0, "shareholder_yield": 0.0382, "debt_paydown_yield": null, "total_yield": 0.0382 }, "quality": { "gross_margin": 0.5263, "operating_margin": -0.1559, "net_margin": -0.1513, "ebitda_margin": -0.0772, "fcf_margin": -0.0844, "roe": -0.8156, "roa": -0.1974, "roic": -0.6596, "roc_greenblatt": null, "asset_turnover": 1.3046, "cash_conversion": 0.5578, "accruals_ratio": -0.0686, "sbc_to_revenue": 0.0665, "piotroski_f_score": 4, "altman_z_score": 0.4354, "earnings_stability_5y": 0.9391, "revenue_stability_5y": 0.4244, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6866, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9572, "net_debt_to_ebitda": 0.1075, "debt_to_assets": 0.0198, "interest_coverage": -34.4678, "current_ratio": 1.5333, "quick_ratio": 1.4627, "net_debt": -611887, "local_beta": 0.0012, "volatility_252d": 1.0039, "volatility_60d": 2.3892, "max_drawdown_12m": -0.8388, "risk_adjusted_momentum": -0.67 }, "growth": { "revenue_growth_1y": 0.1934, "revenue_growth_3y_cagr": -0.0628, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.1934, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0784, "price_return_3m": -0.131, "price_return_6m": -0.3487, "price_return_9m": -0.3875, "price_return_12m": -0.6983, "price_return_12m_ex1m": -0.6726, "momentum_6m": -0.3487, "momentum_12m": -0.6983, "momentum_12_1": -0.6726, "distance_from_52w_high": -0.7586, "distance_from_52w_low": 0.4974, "relative_strength": -0.8562 }, "raw_ttm": { "revenue_ttm": 73751187, "gross_profit_ttm": 38812815, "ebit_ttm": -11496350, "ebitda_ttm": -5691083, "net_income_ttm": -11160163, "eps_diluted_ttm": -0.4476, "operating_cash_flow_ttm": -7280825, "capital_expenditure_ttm": 1056164, "fcf_ttm": -6224661, "dividends_paid_ttm": 781216, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 333539, "cash_and_equivalents": 1731160, "total_current_assets": 18573180, "total_current_liabilities": 12113330, "net_ppe": null, "total_assets": 56531993, "total_debt": 1119273, "total_equity": 13683063, "net_working_capital": 5798675, "book_value_per_share": 0.5487, "retained_earnings": -51394614, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -13408632, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 66, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 66, "svqf_composite": 75, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.335, "os_score": 0.16, "value_percentile": 0.34, "quality_percentile": 0.33, "momentum_percentile": 0.33, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "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": 3344, "ticker_id": 9086, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:40.549930+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.8207, "market_cap": 20464975.2, "market_cap_usd": 20464975.2, "enterprise_value": 19853088.2, "shares_outstanding": 24936000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.49564284, "ptbv_ratio": null, "ps_ratio": 0.27748672, "pcf_ratio": null, "pfcf_ratio": -3.28772526, "ev_ebitda": null, "ev_ebit": -1.7269036, "ev_sales": 0.26919008, "ev_fcf": -3.18942481, "earnings_yield": null, "fcf_yield": -0.31353616, "dividend_yield": 0.03817332, "buyback_yield": 0, "shareholder_yield": 0.03817332, "debt_paydown_yield": null, "total_yield": 0.03817332, "gross_margin": 0.52626699, "operating_margin": -0.1558802, "net_margin": -0.15132181, "ebitda_margin": -0.07716599, "fcf_margin": -0.08440082, "roe": -0.81561877, "roa": -0.19741322, "roic": -0.65963939, "roc_greenblatt": null, "asset_turnover": 1.30459202, "cash_conversion": 0.55775718, "accruals_ratio": -0.06862199, "sbc_to_revenue": 0.06650113, "debt_to_equity": 0.95717574, "net_debt_to_ebitda": 0.10751679, "debt_to_assets": 0.01979893, "interest_coverage": -34.46778338, "current_ratio": 1.53328441, "quick_ratio": 1.46272305, "net_debt": -611887, "revenue_growth_1y": 0.19336219, "revenue_growth_3y_cagr": -0.06275532, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 0.43538729, "earnings_stability_5y": 0.939076, "revenue_stability_5y": 0.424439, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07838293, "price_return_3m": -0.13098263, "price_return_6m": -0.34865079, "price_return_9m": -0.38753731, "price_return_12m": -0.69827206, "price_return_12m_ex1m": -0.67261029, "distance_from_52w_high": -0.75861765, "distance_from_52w_low": 0.4973545, "relative_strength": -0.85621311, "local_beta": 0.0012, "volatility_252d": 1.003879, "volatility_60d": 2.389232, "max_drawdown_12m": -0.83879412, "revenue_ttm": 73751187, "gross_profit_ttm": 38812815, "ebit_ttm": -11496350, "ebitda_ttm": -5691083, "net_income_ttm": -11160163, "eps_diluted_ttm": -0.44755225, "operating_cash_flow_ttm": -7280825, "capital_expenditure_ttm": 1056164, "fcf_ttm": -6224661, "dividends_paid_ttm": 781216, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 333539, "cash_and_equivalents": 1731160, "total_current_assets": 18573180, "total_current_liabilities": 12113330, "net_ppe": null, "total_assets": 56531993, "total_debt": 1119273, "total_equity": 13683063, "net_working_capital": 5798675, "book_value_per_share": 0.54872726, "retained_earnings": -51394614, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -13408632, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 66, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 66, "svqf_composite": 75, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.82, "os": 0.16, "value": 0.34, "quality": 0.33, "momentum": 0.33, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0382, "roe": -0.8156, "momentum_12_1": -0.6726, "complete_fields": { "id": 3344, "ticker_id": 9086, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:40.549930+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.8207, "market_cap": 20464975.2, "market_cap_usd": 20464975.2, "enterprise_value": 19853088.2, "shares_outstanding": 24936000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.49564284, "ptbv_ratio": null, "ps_ratio": 0.27748672, "pcf_ratio": null, "pfcf_ratio": -3.28772526, "ev_ebitda": null, "ev_ebit": -1.7269036, "ev_sales": 0.26919008, "ev_fcf": -3.18942481, "earnings_yield": null, "fcf_yield": -0.31353616, "dividend_yield": 0.03817332, "buyback_yield": 0, "shareholder_yield": 0.03817332, "debt_paydown_yield": null, "total_yield": 0.03817332, "gross_margin": 0.52626699, "operating_margin": -0.1558802, "net_margin": -0.15132181, "ebitda_margin": -0.07716599, "fcf_margin": -0.08440082, "roe": -0.81561877, "roa": -0.19741322, "roic": -0.65963939, "roc_greenblatt": null, "asset_turnover": 1.30459202, "cash_conversion": 0.55775718, "accruals_ratio": -0.06862199, "sbc_to_revenue": 0.06650113, "debt_to_equity": 0.95717574, "net_debt_to_ebitda": 0.10751679, "debt_to_assets": 0.01979893, "interest_coverage": -34.46778338, "current_ratio": 1.53328441, "quick_ratio": 1.46272305, "net_debt": -611887, "revenue_growth_1y": 0.19336219, "revenue_growth_3y_cagr": -0.06275532, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 0.43538729, "earnings_stability_5y": 0.939076, "revenue_stability_5y": 0.424439, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07838293, "price_return_3m": -0.13098263, "price_return_6m": -0.34865079, "price_return_9m": -0.38753731, "price_return_12m": -0.69827206, "price_return_12m_ex1m": -0.67261029, "distance_from_52w_high": -0.75861765, "distance_from_52w_low": 0.4973545, "relative_strength": -0.85621311, "local_beta": 0.0012, "volatility_252d": 1.003879, "volatility_60d": 2.389232, "max_drawdown_12m": -0.83879412, "revenue_ttm": 73751187, "gross_profit_ttm": 38812815, "ebit_ttm": -11496350, "ebitda_ttm": -5691083, "net_income_ttm": -11160163, "eps_diluted_ttm": -0.44755225, "operating_cash_flow_ttm": -7280825, "capital_expenditure_ttm": 1056164, "fcf_ttm": -6224661, "dividends_paid_ttm": 781216, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 333539, "cash_and_equivalents": 1731160, "total_current_assets": 18573180, "total_current_liabilities": 12113330, "net_ppe": null, "total_assets": 56531993, "total_debt": 1119273, "total_equity": 13683063, "net_working_capital": 5798675, "book_value_per_share": 0.54872726, "retained_earnings": -51394614, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -13408632, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 66, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 66, "svqf_composite": 75, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 73244083, "cost_of_revenue": 38021519, "gross_profit": 35222564, "ebit": -10527621, "ebitda": -5691083, "pretax_income": -10861160, "tax_provision": -988802, "net_income": -2668889, "net_income_to_common": -2668889, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5634115, "total_current_assets": 18888675, "total_assets": 61399529, "short_term_debt": 3444929, "long_term_debt": 55586, "total_debt": 3500515, "total_liabilities": 18486837, "total_equity": -88912079, "shares_outstanding": 10889298, "goodwill_and_intangibles": 34581901 }, "cash_flow": { "operating_cash_flow": -8716717, "capital_expenditure": 369137, "free_cash_flow": -8347580, "dividends_paid": 229067, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207252, "ticker_id": 9086, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10527621", "ebitda": "-5691083", "netIncome": "-2668889", "grossProfit": "35222564", "depreciation": "None", "totalRevenue": "73244083", "costOfRevenue": "38021519", "interestIncome": "None", "incomeBeforeTax": "-10861160", "interestExpense": "333539", "operatingIncome": "-10829772", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-988802", "reportedCurrency": "USD", "netInterestIncome": "-155490", "nonInterestIncome": "None", "operatingExpenses": "46052336", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38021519", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4836538", "sellingGeneralAndAdministrative": "21628725", "netIncomeFromContinuingOperations": "-19629633" }, "balance": { "goodwill": "27010745", "inventory": "872470", "commonStock": "4849", "currentDebt": "None", "investments": "None", "totalAssets": "61399529", "longTermDebt": "55586", "shortTermDebt": "3444929", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7571156", "reportedCurrency": "USD", "retainedEarnings": "-103440891", "totalLiabilities": "18486837", "otherCurrentAssets": "2131345", "totalCurrentAssets": "18888675", "currentLongTermDebt": "23526", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10250745", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42510854", "currentAccountsPayable": "2780885", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5089744", "totalShareholderEquity": "-88912079", "capitalLeaseObligations": "1340074", "otherCurrentLiabilities": "8540188", "totalCurrentLiabilities": "14969609", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3517228", "cashAndShortTermInvestments": "5634115", "commonStockSharesOutstanding": "10889298", "intangibleAssetsExcludingGoodwill": "7571156", "cashAndCashEquivalentsAtCarryingValue": "5634115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9872358", "profitLoss": "None", "dividendPayout": "229067", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-131898", "operatingCashflow": "-8716717", "capitalExpenditures": "369137", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13697663", "cashflowFromInvestment": "-7369137", "stockBasedCompensation": "7951248", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229067", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4836538", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73244083, "cost_of_revenue": 38021519, "gross_profit": 35222564, "research_and_development": null, "selling_general_admin": 21628725, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10527621, "depreciation_amortisation": 4836538, "ebitda": -5691083, "interest_expense": 333539, "interest_income": null, "other_non_operating": null, "pretax_income": -10861160, "tax_provision": -988802, "effective_tax_rate": null, "net_income": -2668889, "net_income_continuing_ops": -19629633, "net_income_to_common": -2668889, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5634115, "short_term_investments": null, "net_receivables": 10250745, "inventory": 872470, "other_current_assets": null, "total_current_assets": 18888675, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 7571156, "goodwill_and_intangibles": 34581901, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42510854, "total_assets": 61399529, "short_term_debt": 3444929, "accounts_payable": 2780885, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14969609, "long_term_debt": 55586, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3517228, "total_liabilities": 18486837, "total_debt": 3500515, "preferred_stock": null, "minority_interest": null, "retained_earnings": -103440891, "total_equity": -88912079, "shares_outstanding": 10889298, "operating_cash_flow": -8716717, "stock_based_compensation": 7951248, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 369137, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7369137, "dividends_paid": 229067, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13697663, "free_cash_flow": -8347580, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10527621", "ebitda": "-5691083", "netIncome": "-2668889", "grossProfit": "35222564", "depreciation": "None", "totalRevenue": "73244083", "costOfRevenue": "38021519", "interestIncome": "None", "incomeBeforeTax": "-10861160", "interestExpense": "333539", "operatingIncome": "-10829772", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-988802", "reportedCurrency": "USD", "netInterestIncome": "-155490", "nonInterestIncome": "None", "operatingExpenses": "46052336", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38021519", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4836538", "sellingGeneralAndAdministrative": "21628725", "netIncomeFromContinuingOperations": "-19629633" }, "balance": { "goodwill": "27010745", "inventory": "872470", "commonStock": "4849", "currentDebt": "None", "investments": "None", "totalAssets": "61399529", "longTermDebt": "55586", "shortTermDebt": "3444929", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7571156", "reportedCurrency": "USD", "retainedEarnings": "-103440891", "totalLiabilities": "18486837", "otherCurrentAssets": "2131345", "totalCurrentAssets": "18888675", "currentLongTermDebt": "23526", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10250745", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42510854", "currentAccountsPayable": "2780885", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5089744", "totalShareholderEquity": "-88912079", "capitalLeaseObligations": "1340074", "otherCurrentLiabilities": "8540188", "totalCurrentLiabilities": "14969609", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3517228", "cashAndShortTermInvestments": "5634115", "commonStockSharesOutstanding": "10889298", "intangibleAssetsExcludingGoodwill": "7571156", "cashAndCashEquivalentsAtCarryingValue": "5634115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9872358", "profitLoss": "None", "dividendPayout": "229067", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-131898", "operatingCashflow": "-8716717", "capitalExpenditures": "369137", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13697663", "cashflowFromInvestment": "-7369137", "stockBasedCompensation": "7951248", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229067", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4836538", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 73244083, "cost_of_revenue": 38067096, "gross_profit": 35176987, "ebit": -10829772, "ebitda": null, "pretax_income": -10836148, "tax_provision": null, "net_income": -2668889, "net_income_to_common": -2668889, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5634115, "total_current_assets": 18888675, "total_assets": 60976116, "short_term_debt": null, "long_term_debt": 496623, "total_debt": 496623, "total_liabilities": 34194295, "total_equity": -88912079, "shares_outstanding": 13252964, "goodwill_and_intangibles": 34581901 }, "cash_flow": { "operating_cash_flow": -8716717, "capital_expenditure": 369137, "free_cash_flow": -8347580, "dividends_paid": 229067, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207257, "ticker_id": 9086, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10829772", "ebitda": "None", "netIncome": "-2668889", "grossProfit": "35176987", "depreciation": "None", "totalRevenue": "73244083", "costOfRevenue": "38067096", "interestIncome": "None", "incomeBeforeTax": "-10836148", "interestExpense": "333539", "operatingIncome": "-10804760", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-333539", "nonInterestIncome": "None", "operatingExpenses": "84048843", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38067096", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "41145209", "netIncomeFromContinuingOperations": "-9872358" }, "balance": { "goodwill": "27010745", "inventory": "872470", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "60976116", "longTermDebt": "496623", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7571156", "reportedCurrency": "USD", "retainedEarnings": "-103440891", "totalLiabilities": "34194295", "otherCurrentAssets": "2106496", "totalCurrentAssets": "18888675", "currentLongTermDebt": "2731036", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8994881", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42087441", "currentAccountsPayable": "2780885", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-88912079", "capitalLeaseObligations": "1862085", "otherCurrentLiabilities": "3208288", "totalCurrentLiabilities": "14969609", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19224686", "cashAndShortTermInvestments": "5634115", "commonStockSharesOutstanding": "13252964", "intangibleAssetsExcludingGoodwill": "7571156", "cashAndCashEquivalentsAtCarryingValue": "5634115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2668889", "profitLoss": "None", "dividendPayout": "229067", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-131898", "operatingCashflow": "-8716717", "capitalExpenditures": "369137", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13697663", "cashflowFromInvestment": "None", "stockBasedCompensation": "7951248", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229067", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4836538", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73244083, "cost_of_revenue": 38067096, "gross_profit": 35176987, "research_and_development": null, "selling_general_admin": 41145209, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10829772, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 333539, "interest_income": null, "other_non_operating": null, "pretax_income": -10836148, "tax_provision": null, "effective_tax_rate": null, "net_income": -2668889, "net_income_continuing_ops": -9872358, "net_income_to_common": -2668889, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5634115, "short_term_investments": null, "net_receivables": 8994881, "inventory": 872470, "other_current_assets": null, "total_current_assets": 18888675, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 7571156, "goodwill_and_intangibles": 34581901, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42087441, "total_assets": 60976116, "short_term_debt": null, "accounts_payable": 2780885, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14969609, "long_term_debt": 496623, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19224686, "total_liabilities": 34194295, "total_debt": 496623, "preferred_stock": null, "minority_interest": null, "retained_earnings": -103440891, "total_equity": -88912079, "shares_outstanding": 13252964, "operating_cash_flow": -8716717, "stock_based_compensation": 7951248, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 369137, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 229067, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13697663, "free_cash_flow": -8347580, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10829772", "ebitda": "None", "netIncome": "-2668889", "grossProfit": "35176987", "depreciation": "None", "totalRevenue": "73244083", "costOfRevenue": "38067096", "interestIncome": "None", "incomeBeforeTax": "-10836148", "interestExpense": "333539", "operatingIncome": "-10804760", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-333539", "nonInterestIncome": "None", "operatingExpenses": "84048843", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38067096", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "41145209", "netIncomeFromContinuingOperations": "-9872358" }, "balance": { "goodwill": "27010745", "inventory": "872470", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "60976116", "longTermDebt": "496623", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7571156", "reportedCurrency": "USD", "retainedEarnings": "-103440891", "totalLiabilities": "34194295", "otherCurrentAssets": "2106496", "totalCurrentAssets": "18888675", "currentLongTermDebt": "2731036", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8994881", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42087441", "currentAccountsPayable": "2780885", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-88912079", "capitalLeaseObligations": "1862085", "otherCurrentLiabilities": "3208288", "totalCurrentLiabilities": "14969609", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19224686", "cashAndShortTermInvestments": "5634115", "commonStockSharesOutstanding": "13252964", "intangibleAssetsExcludingGoodwill": "7571156", "cashAndCashEquivalentsAtCarryingValue": "5634115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2668889", "profitLoss": "None", "dividendPayout": "229067", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-131898", "operatingCashflow": "-8716717", "capitalExpenditures": "369137", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13697663", "cashflowFromInvestment": "None", "stockBasedCompensation": "7951248", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229067", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4836538", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 109691001, "cost_of_revenue": 59436674, "gross_profit": 50254327, "ebit": 4955926, "ebitda": 6797800, "pretax_income": 4845069, "tax_provision": -1860188, "net_income": 4845069, "net_income_to_common": 4845069, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8022306, "total_current_assets": 16233331, "total_assets": 48131232, "short_term_debt": 944470, "long_term_debt": 825764, "total_debt": 1770234, "total_liabilities": 17540167, "total_equity": 30591065, "shares_outstanding": 10721284, "goodwill_and_intangibles": 27781773 }, "cash_flow": { "operating_cash_flow": 11977134, "capital_expenditure": 1034666, "free_cash_flow": 13011800, "dividends_paid": 5173396, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207262, "ticker_id": 9086, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4955926", "ebitda": "6797800", "netIncome": "4845069", "grossProfit": "50254327", "depreciation": "None", "totalRevenue": "109691001", "costOfRevenue": "59436674", "interestIncome": "None", "incomeBeforeTax": "4845069", "interestExpense": "110857", "operatingIncome": "5139327", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1860188", "reportedCurrency": "USD", "netInterestIncome": "-110857", "nonInterestIncome": "None", "operatingExpenses": "45115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59436674", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1841874", "sellingGeneralAndAdministrative": "12949067", "netIncomeFromContinuingOperations": "4845069" }, "balance": { "goodwill": "27010745", "inventory": "350353", "commonStock": "31155864", "currentDebt": "None", "investments": "None", "totalAssets": "48131232", "longTermDebt": "825764", "shortTermDebt": "944470", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "771028", "reportedCurrency": "USD", "retainedEarnings": "-564799", "totalLiabilities": "17540167", "otherCurrentAssets": "4955467", "totalCurrentAssets": "16233331", "currentLongTermDebt": "294398", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2905205", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31897901", "currentAccountsPayable": "4699855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2970429", "totalShareholderEquity": "30591065", "capitalLeaseObligations": "1773700", "otherCurrentLiabilities": "9869883", "totalCurrentLiabilities": "15514208", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2025959", "cashAndShortTermInvestments": "8022306", "commonStockSharesOutstanding": "10721284", "intangibleAssetsExcludingGoodwill": "771028", "cashAndCashEquivalentsAtCarryingValue": "8022306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4845069", "profitLoss": "None", "dividendPayout": "5173396", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-63207", "operatingCashflow": "11977134", "capitalExpenditures": "1034666", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5188468", "cashflowFromInvestment": "-1034666", "stockBasedCompensation": "114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5173396", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272554813", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1841874", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109691001, "cost_of_revenue": 59436674, "gross_profit": 50254327, "research_and_development": null, "selling_general_admin": 12949067, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4955926, "depreciation_amortisation": 1841874, "ebitda": 6797800, "interest_expense": 110857, "interest_income": null, "other_non_operating": null, "pretax_income": 4845069, "tax_provision": -1860188, "effective_tax_rate": null, "net_income": 4845069, "net_income_continuing_ops": 4845069, "net_income_to_common": 4845069, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8022306, "short_term_investments": null, "net_receivables": 2905205, "inventory": 350353, "other_current_assets": null, "total_current_assets": 16233331, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 771028, "goodwill_and_intangibles": 27781773, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31897901, "total_assets": 48131232, "short_term_debt": 944470, "accounts_payable": 4699855, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15514208, "long_term_debt": 825764, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2025959, "total_liabilities": 17540167, "total_debt": 1770234, "preferred_stock": null, "minority_interest": null, "retained_earnings": -564799, "total_equity": 30591065, "shares_outstanding": 10721284, "operating_cash_flow": 11977134, "stock_based_compensation": 114000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1034666, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1034666, "dividends_paid": 5173396, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5188468, "free_cash_flow": 13011800, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4955926", "ebitda": "6797800", "netIncome": "4845069", "grossProfit": "50254327", "depreciation": "None", "totalRevenue": "109691001", "costOfRevenue": "59436674", "interestIncome": "None", "incomeBeforeTax": "4845069", "interestExpense": "110857", "operatingIncome": "5139327", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1860188", "reportedCurrency": "USD", "netInterestIncome": "-110857", "nonInterestIncome": "None", "operatingExpenses": "45115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59436674", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1841874", "sellingGeneralAndAdministrative": "12949067", "netIncomeFromContinuingOperations": "4845069" }, "balance": { "goodwill": "27010745", "inventory": "350353", "commonStock": "31155864", "currentDebt": "None", "investments": "None", "totalAssets": "48131232", "longTermDebt": "825764", "shortTermDebt": "944470", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "771028", "reportedCurrency": "USD", "retainedEarnings": "-564799", "totalLiabilities": "17540167", "otherCurrentAssets": "4955467", "totalCurrentAssets": "16233331", "currentLongTermDebt": "294398", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2905205", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31897901", "currentAccountsPayable": "4699855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2970429", "totalShareholderEquity": "30591065", "capitalLeaseObligations": "1773700", "otherCurrentLiabilities": "9869883", "totalCurrentLiabilities": "15514208", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2025959", "cashAndShortTermInvestments": "8022306", "commonStockSharesOutstanding": "10721284", "intangibleAssetsExcludingGoodwill": "771028", "cashAndCashEquivalentsAtCarryingValue": "8022306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4845069", "profitLoss": "None", "dividendPayout": "5173396", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-63207", "operatingCashflow": "11977134", "capitalExpenditures": "1034666", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5188468", "cashflowFromInvestment": "-1034666", "stockBasedCompensation": "114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5173396", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272554813", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1841874", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 88963855, "cost_of_revenue": 71208982, "gross_profit": 17754873, "ebit": 8717065, "ebitda": 10423308, "pretax_income": 8665770, "tax_provision": -1706243, "net_income": 8665770, "net_income_to_common": 8665770, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2268306, "total_current_assets": 3341741, "total_assets": 35201421, "short_term_debt": 703639, "long_term_debt": 820714, "total_debt": 1524353, "total_liabilities": 3925575, "total_equity": 31275846, "shares_outstanding": 34500000, "goodwill_and_intangibles": 29080102 }, "cash_flow": { "operating_cash_flow": 10719945, "capital_expenditure": 1077628, "free_cash_flow": 11797573, "dividends_paid": 8205543, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207267, "ticker_id": 9086, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8717065", "ebitda": "10423308", "netIncome": "8665770", "grossProfit": "17754873", "depreciation": "None", "totalRevenue": "88963855", "costOfRevenue": "71208982", "interestIncome": "None", "incomeBeforeTax": "8665770", "interestExpense": "51295", "operatingIncome": "8645766", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-1706243", "reportedCurrency": "USD", "netInterestIncome": "-51295", "nonInterestIncome": "None", "operatingExpenses": "9109107", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71208982", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1706243", "sellingGeneralAndAdministrative": "6003412", "netIncomeFromContinuingOperations": "8665770" }, "balance": { "goodwill": "27010745", "inventory": "287146", "commonStock": "31155864", "currentDebt": "None", "investments": "None", "totalAssets": "35201421", "longTermDebt": "820714", "shortTermDebt": "703639", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "2069357", "reportedCurrency": "USD", "retainedEarnings": "119982", "totalLiabilities": "3925575", "otherCurrentAssets": "222010", "totalCurrentAssets": "3341741", "currentLongTermDebt": "229842", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "564279", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31859680", "currentAccountsPayable": "302113", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2105333", "totalShareholderEquity": "31275846", "capitalLeaseObligations": "1054777", "otherCurrentLiabilities": "1518130", "totalCurrentLiabilities": "2523882", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1401693", "cashAndShortTermInvestments": "2268306", "commonStockSharesOutstanding": "34500000", "intangibleAssetsExcludingGoodwill": "2069357", "cashAndCashEquivalentsAtCarryingValue": "2268306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8665770", "profitLoss": "None", "dividendPayout": "8205543", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-287146", "operatingCashflow": "10719945", "capitalExpenditures": "1077628", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7824857", "cashflowFromInvestment": "-1077628", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8205543", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1706243", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88963855, "cost_of_revenue": 71208982, "gross_profit": 17754873, "research_and_development": null, "selling_general_admin": 6003412, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8717065, "depreciation_amortisation": 1706243, "ebitda": 10423308, "interest_expense": 51295, "interest_income": null, "other_non_operating": null, "pretax_income": 8665770, "tax_provision": -1706243, "effective_tax_rate": null, "net_income": 8665770, "net_income_continuing_ops": 8665770, "net_income_to_common": 8665770, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2268306, "short_term_investments": null, "net_receivables": 564279, "inventory": 287146, "other_current_assets": null, "total_current_assets": 3341741, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 2069357, "goodwill_and_intangibles": 29080102, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31859680, "total_assets": 35201421, "short_term_debt": 703639, "accounts_payable": 302113, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2523882, "long_term_debt": 820714, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1401693, "total_liabilities": 3925575, "total_debt": 1524353, "preferred_stock": null, "minority_interest": null, "retained_earnings": 119982, "total_equity": 31275846, "shares_outstanding": 34500000, "operating_cash_flow": 10719945, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1077628, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1077628, "dividends_paid": 8205543, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7824857, "free_cash_flow": 11797573, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8717065", "ebitda": "10423308", "netIncome": "8665770", "grossProfit": "17754873", "depreciation": "None", "totalRevenue": "88963855", "costOfRevenue": "71208982", "interestIncome": "None", "incomeBeforeTax": "8665770", "interestExpense": "51295", "operatingIncome": "8645766", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-1706243", "reportedCurrency": "USD", "netInterestIncome": "-51295", "nonInterestIncome": "None", "operatingExpenses": "9109107", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71208982", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1706243", "sellingGeneralAndAdministrative": "6003412", "netIncomeFromContinuingOperations": "8665770" }, "balance": { "goodwill": "27010745", "inventory": "287146", "commonStock": "31155864", "currentDebt": "None", "investments": "None", "totalAssets": "35201421", "longTermDebt": "820714", "shortTermDebt": "703639", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "2069357", "reportedCurrency": "USD", "retainedEarnings": "119982", "totalLiabilities": "3925575", "otherCurrentAssets": "222010", "totalCurrentAssets": "3341741", "currentLongTermDebt": "229842", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "564279", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31859680", "currentAccountsPayable": "302113", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2105333", "totalShareholderEquity": "31275846", "capitalLeaseObligations": "1054777", "otherCurrentLiabilities": "1518130", "totalCurrentLiabilities": "2523882", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1401693", "cashAndShortTermInvestments": "2268306", "commonStockSharesOutstanding": "34500000", "intangibleAssetsExcludingGoodwill": "2069357", "cashAndCashEquivalentsAtCarryingValue": "2268306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8665770", "profitLoss": "None", "dividendPayout": "8205543", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-287146", "operatingCashflow": "10719945", "capitalExpenditures": "1077628", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7824857", "cashflowFromInvestment": "-1077628", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8205543", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1706243", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 24589664, "cost_of_revenue": 14096533, "gross_profit": 10493131, "ebit": 7091049, "ebitda": 7470872, "pretax_income": 7091049, "tax_provision": -379823, "net_income": 7091049, "net_income_to_common": 7091049, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450846, "total_current_assets": 954244, "total_assets": 32372892, "short_term_debt": 204423, "long_term_debt": 539256, "total_debt": 743679, "total_liabilities": 1557273, "total_equity": 30815619, "shares_outstanding": 34500000, "goodwill_and_intangibles": 30468537 }, "cash_flow": { "operating_cash_flow": 6882023, "capital_expenditure": 707870, "free_cash_flow": 7589893, "dividends_paid": 7440602, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207272, "ticker_id": 9086, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7091049", "ebitda": "7470872", "netIncome": "7091049", "grossProfit": "10493131", "depreciation": "None", "totalRevenue": "24589664", "costOfRevenue": "14096533", "interestIncome": "None", "incomeBeforeTax": "7091049", "interestExpense": "0", "operatingIncome": "7062650", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-379823", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "3430481", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14096533", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "379823", "sellingGeneralAndAdministrative": "3025244", "netIncomeFromContinuingOperations": "7091049" }, "balance": { "goodwill": "27010745", "inventory": "-390058", "commonStock": "31155864", "currentDebt": "None", "investments": "None", "totalAssets": "32372892", "longTermDebt": "539256", "shortTermDebt": "204423", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "3457792", "reportedCurrency": "USD", "retainedEarnings": "-22341250", "totalLiabilities": "1557273", "otherCurrentAssets": "113340", "totalCurrentAssets": "954244", "currentLongTermDebt": "204423", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "390058", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31418648", "currentAccountsPayable": "675706", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "743679", "totalShareholderEquity": "30815619", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "137888", "totalCurrentLiabilities": "1018017", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "539256", "cashAndShortTermInvestments": "450846", "commonStockSharesOutstanding": "34500000", "intangibleAssetsExcludingGoodwill": "3457792", "cashAndCashEquivalentsAtCarryingValue": "450846", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7091049", "profitLoss": "None", "dividendPayout": "7440602", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "6882023", "capitalExpenditures": "707870", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6931448", "cashflowFromInvestment": "379134", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7440602", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379823", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24589664, "cost_of_revenue": 14096533, "gross_profit": 10493131, "research_and_development": null, "selling_general_admin": 3025244, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7091049, "depreciation_amortisation": 379823, "ebitda": 7470872, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 7091049, "tax_provision": -379823, "effective_tax_rate": null, "net_income": 7091049, "net_income_continuing_ops": 7091049, "net_income_to_common": 7091049, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 450846, "short_term_investments": null, "net_receivables": 390058, "inventory": -390058, "other_current_assets": null, "total_current_assets": 954244, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 3457792, "goodwill_and_intangibles": 30468537, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31418648, "total_assets": 32372892, "short_term_debt": 204423, "accounts_payable": 675706, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1018017, "long_term_debt": 539256, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 539256, "total_liabilities": 1557273, "total_debt": 743679, "preferred_stock": null, "minority_interest": null, "retained_earnings": -22341250, "total_equity": 30815619, "shares_outstanding": 34500000, "operating_cash_flow": 6882023, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 707870, "acquisitions": null, "other_investing": null, "investing_cash_flow": 379134, "dividends_paid": 7440602, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6931448, "free_cash_flow": 7589893, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7091049", "ebitda": "7470872", "netIncome": "7091049", "grossProfit": "10493131", "depreciation": "None", "totalRevenue": "24589664", "costOfRevenue": "14096533", "interestIncome": "None", "incomeBeforeTax": "7091049", "interestExpense": "0", "operatingIncome": "7062650", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-379823", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "3430481", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14096533", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "379823", "sellingGeneralAndAdministrative": "3025244", "netIncomeFromContinuingOperations": "7091049" }, "balance": { "goodwill": "27010745", "inventory": "-390058", "commonStock": "31155864", "currentDebt": "None", "investments": "None", "totalAssets": "32372892", "longTermDebt": "539256", "shortTermDebt": "204423", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "3457792", "reportedCurrency": "USD", "retainedEarnings": "-22341250", "totalLiabilities": "1557273", "otherCurrentAssets": "113340", "totalCurrentAssets": "954244", "currentLongTermDebt": "204423", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "390058", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31418648", "currentAccountsPayable": "675706", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "743679", "totalShareholderEquity": "30815619", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "137888", "totalCurrentLiabilities": "1018017", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "539256", "cashAndShortTermInvestments": "450846", "commonStockSharesOutstanding": "34500000", "intangibleAssetsExcludingGoodwill": "3457792", "cashAndCashEquivalentsAtCarryingValue": "450846", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7091049", "profitLoss": "None", "dividendPayout": "7440602", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "6882023", "capitalExpenditures": "707870", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6931448", "cashflowFromInvestment": "379134", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7440602", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379823", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 13184944, "cost_of_revenue": 8661574, "gross_profit": 4523370, "ebit": -4765124, "ebitda": -3683596, "pretax_income": -4783440, "tax_provision": -92129, "net_income": -3512674, "net_income_to_common": -3512674, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731160, "total_current_assets": 18573180, "total_assets": 56531993, "short_term_debt": 1069985, "long_term_debt": 49288, "total_debt": 1119273, "total_liabilities": 13097096, "total_equity": 13683063, "shares_outstanding": 24936000, "goodwill_and_intangibles": 27091695 }, "cash_flow": { "operating_cash_flow": -852842, "capital_expenditure": 205342, "free_cash_flow": -647500, "dividends_paid": 160153, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207249, "ticker_id": 9086, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4765124", "ebitda": "-3683596", "netIncome": "-3512674", "grossProfit": "4523370", "depreciation": "None", "totalRevenue": "13184944", "costOfRevenue": "8661574", "interestIncome": "None", "incomeBeforeTax": "-4783440", "interestExpense": "10853", "operatingIncome": "-4765124", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-92129", "reportedCurrency": "USD", "netInterestIncome": "-10853", "nonInterestIncome": "None", "operatingExpenses": "9288494", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8661574", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1081528", "sellingGeneralAndAdministrative": "6276724", "netIncomeFromContinuingOperations": "-4691311" }, "balance": { "goodwill": "27091695", "inventory": "854733", "commonStock": "5802", "currentDebt": "None", "investments": "None", "totalAssets": "56531993", "longTermDebt": "49288", "shortTermDebt": "1069985", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51394614", "totalLiabilities": "13097096", "otherCurrentAssets": "1149679", "totalCurrentAssets": "18573180", "currentLongTermDebt": "24183", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14837608", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37958813", "currentAccountsPayable": "5010855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1486571", "totalShareholderEquity": "13683063", "capitalLeaseObligations": "1124769", "otherCurrentLiabilities": "1559145", "totalCurrentLiabilities": "12113330", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "983766", "cashAndShortTermInvestments": "1731160", "commonStockSharesOutstanding": "24936000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1731160", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4691311", "profitLoss": "None", "dividendPayout": "160153", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2554", "operatingCashflow": "-852842", "capitalExpenditures": "205342", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198124", "cashflowFromInvestment": "-3355342", "stockBasedCompensation": "663053", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160153", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1081528", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13184944, "cost_of_revenue": 8661574, "gross_profit": 4523370, "research_and_development": null, "selling_general_admin": 6276724, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4765124, "depreciation_amortisation": 1081528, "ebitda": -3683596, "interest_expense": 10853, "interest_income": null, "other_non_operating": null, "pretax_income": -4783440, "tax_provision": -92129, "effective_tax_rate": null, "net_income": -3512674, "net_income_continuing_ops": -4691311, "net_income_to_common": -3512674, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1731160, "short_term_investments": null, "net_receivables": 14837608, "inventory": 854733, "other_current_assets": null, "total_current_assets": 18573180, "net_ppe": null, "goodwill": 27091695, "intangible_assets": null, "goodwill_and_intangibles": 27091695, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37958813, "total_assets": 56531993, "short_term_debt": 1069985, "accounts_payable": 5010855, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12113330, "long_term_debt": 49288, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 983766, "total_liabilities": 13097096, "total_debt": 1119273, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51394614, "total_equity": 13683063, "shares_outstanding": 24936000, "operating_cash_flow": -852842, "stock_based_compensation": 663053, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205342, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3355342, "dividends_paid": 160153, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198124, "free_cash_flow": -647500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4765124", "ebitda": "-3683596", "netIncome": "-3512674", "grossProfit": "4523370", "depreciation": "None", "totalRevenue": "13184944", "costOfRevenue": "8661574", "interestIncome": "None", "incomeBeforeTax": "-4783440", "interestExpense": "10853", "operatingIncome": "-4765124", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-92129", "reportedCurrency": "USD", "netInterestIncome": "-10853", "nonInterestIncome": "None", "operatingExpenses": "9288494", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8661574", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1081528", "sellingGeneralAndAdministrative": "6276724", "netIncomeFromContinuingOperations": "-4691311" }, "balance": { "goodwill": "27091695", "inventory": "854733", "commonStock": "5802", "currentDebt": "None", "investments": "None", "totalAssets": "56531993", "longTermDebt": "49288", "shortTermDebt": "1069985", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51394614", "totalLiabilities": "13097096", "otherCurrentAssets": "1149679", "totalCurrentAssets": "18573180", "currentLongTermDebt": "24183", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14837608", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37958813", "currentAccountsPayable": "5010855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1486571", "totalShareholderEquity": "13683063", "capitalLeaseObligations": "1124769", "otherCurrentLiabilities": "1559145", "totalCurrentLiabilities": "12113330", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "983766", "cashAndShortTermInvestments": "1731160", "commonStockSharesOutstanding": "24936000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1731160", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4691311", "profitLoss": "None", "dividendPayout": "160153", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2554", "operatingCashflow": "-852842", "capitalExpenditures": "205342", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198124", "cashflowFromInvestment": "-3355342", "stockBasedCompensation": "663053", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160153", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1081528", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 18567865, "cost_of_revenue": 8938645, "gross_profit": 9629220, "ebit": -2186719, "ebitda": null, "pretax_income": -1882943, "tax_provision": null, "net_income": -2006633, "net_income_to_common": -2006633, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6137939, "total_current_assets": 22552047, "total_assets": 56928444, "short_term_debt": null, "long_term_debt": 55586, "total_debt": 55586, "total_liabilities": 26658912, "total_equity": 5330332, "shares_outstanding": 33180843, "goodwill_and_intangibles": 27091695 }, "cash_flow": { "operating_cash_flow": 2441500, "capital_expenditure": 175739, "free_cash_flow": 2617239, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207250, "ticker_id": 9086, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2006633", "grossProfit": "9629220", "depreciation": "None", "totalRevenue": "18567865", "costOfRevenue": "8938645", "interestIncome": "None", "incomeBeforeTax": "-1882943", "interestExpense": "25483", "operatingIncome": "-2186719", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-25483", "nonInterestIncome": "None", "operatingExpenses": "20754584", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8938645", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "11565065", "netIncomeFromContinuingOperations": "-1761334" }, "balance": { "goodwill": "27091695", "inventory": "852179", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "56928444", "longTermDebt": "55586", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-58069880", "totalLiabilities": "26658912", "otherCurrentAssets": "None", "totalCurrentAssets": "22552047", "currentLongTermDebt": "23526", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8158909", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34376397", "currentAccountsPayable": "3769078", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5330332", "capitalLeaseObligations": "1340074", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "8391417", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18267495", "cashAndShortTermInvestments": "6137939", "commonStockSharesOutstanding": "33180843", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6137939", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2006633", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "82692", "operatingCashflow": "2441500", "capitalExpenditures": "175739", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43722", "cashflowFromInvestment": "None", "stockBasedCompensation": "429609", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250874", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18567865, "cost_of_revenue": 8938645, "gross_profit": 9629220, "research_and_development": null, "selling_general_admin": 11565065, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2186719, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 25483, "interest_income": null, "other_non_operating": null, "pretax_income": -1882943, "tax_provision": null, "effective_tax_rate": null, "net_income": -2006633, "net_income_continuing_ops": -1761334, "net_income_to_common": -2006633, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6137939, "short_term_investments": null, "net_receivables": 8158909, "inventory": 852179, "other_current_assets": null, "total_current_assets": 22552047, "net_ppe": null, "goodwill": 27091695, "intangible_assets": null, "goodwill_and_intangibles": 27091695, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34376397, "total_assets": 56928444, "short_term_debt": null, "accounts_payable": 3769078, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8391417, "long_term_debt": 55586, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18267495, "total_liabilities": 26658912, "total_debt": 55586, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58069880, "total_equity": 5330332, "shares_outstanding": 33180843, "operating_cash_flow": 2441500, "stock_based_compensation": 429609, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 175739, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43722, "free_cash_flow": 2617239, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2006633", "grossProfit": "9629220", "depreciation": "None", "totalRevenue": "18567865", "costOfRevenue": "8938645", "interestIncome": "None", "incomeBeforeTax": "-1882943", "interestExpense": "25483", "operatingIncome": "-2186719", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-25483", "nonInterestIncome": "None", "operatingExpenses": "20754584", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8938645", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "11565065", "netIncomeFromContinuingOperations": "-1761334" }, "balance": { "goodwill": "27091695", "inventory": "852179", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "56928444", "longTermDebt": "55586", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-58069880", "totalLiabilities": "26658912", "otherCurrentAssets": "None", "totalCurrentAssets": "22552047", "currentLongTermDebt": "23526", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8158909", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34376397", "currentAccountsPayable": "3769078", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5330332", "capitalLeaseObligations": "1340074", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "8391417", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18267495", "cashAndShortTermInvestments": "6137939", "commonStockSharesOutstanding": "33180843", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6137939", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2006633", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "82692", "operatingCashflow": "2441500", "capitalExpenditures": "175739", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43722", "cashflowFromInvestment": "None", "stockBasedCompensation": "429609", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250874", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 23896448, "cost_of_revenue": 10053666, "gross_profit": 13842782, "ebit": -1691001, "ebitda": -1441554, "pretax_income": -1820720, "tax_provision": 48752, "net_income": -3225020, "net_income_to_common": -3225020, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3915900, "total_current_assets": 23918122, "total_assets": 58500459, "short_term_debt": 3419671, "long_term_debt": 61713, "total_debt": 3481384, "total_liabilities": 12423643, "total_equity": -1721295, "shares_outstanding": 27307260, "goodwill_and_intangibles": 27091695 }, "cash_flow": { "operating_cash_flow": -6582987, "capital_expenditure": 240636, "free_cash_flow": -6342351, "dividends_paid": 621063, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207251, "ticker_id": 9086, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1691001", "ebitda": "-1441554", "netIncome": "-3225020", "grossProfit": "13842782", "depreciation": "None", "totalRevenue": "23896448", "costOfRevenue": "10053666", "interestIncome": "None", "incomeBeforeTax": "-1820720", "interestExpense": "129719", "operatingIncome": "-1980509", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "48752", "reportedCurrency": "USD", "netInterestIncome": "-129719", "nonInterestIncome": "None", "operatingExpenses": "15823291", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10053666", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249447", "sellingGeneralAndAdministrative": "5985459", "netIncomeFromContinuingOperations": "-1869472" }, "balance": { "goodwill": "27091695", "inventory": "934871", "commonStock": "5568", "currentDebt": "None", "investments": "None", "totalAssets": "58500459", "longTermDebt": "61713", "shortTermDebt": "3419671", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-61806093", "totalLiabilities": "12423643", "otherCurrentAssets": "1590333", "totalCurrentAssets": "23918122", "currentLongTermDebt": "2507887", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17477018", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34582336", "currentAccountsPayable": "3446248", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4172335", "totalShareholderEquity": "-1721295", "capitalLeaseObligations": "1555334", "otherCurrentLiabilities": "2796975", "totalCurrentLiabilities": "10913359", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1510284", "cashAndShortTermInvestments": "3915900", "commonStockSharesOutstanding": "27307260", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3915900", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1869472", "profitLoss": "None", "dividendPayout": "621063", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-17136", "operatingCashflow": "-6582987", "capitalExpenditures": "240636", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3920540", "cashflowFromInvestment": "14355631", "stockBasedCompensation": "2733674", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "621063", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160353", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249447", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23896448, "cost_of_revenue": 10053666, "gross_profit": 13842782, "research_and_development": null, "selling_general_admin": 5985459, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1691001, "depreciation_amortisation": 249447, "ebitda": -1441554, "interest_expense": 129719, "interest_income": null, "other_non_operating": null, "pretax_income": -1820720, "tax_provision": 48752, "effective_tax_rate": null, "net_income": -3225020, "net_income_continuing_ops": -1869472, "net_income_to_common": -3225020, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3915900, "short_term_investments": null, "net_receivables": 17477018, "inventory": 934871, "other_current_assets": null, "total_current_assets": 23918122, "net_ppe": null, "goodwill": 27091695, "intangible_assets": null, "goodwill_and_intangibles": 27091695, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34582336, "total_assets": 58500459, "short_term_debt": 3419671, "accounts_payable": 3446248, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10913359, "long_term_debt": 61713, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1510284, "total_liabilities": 12423643, "total_debt": 3481384, "preferred_stock": null, "minority_interest": null, "retained_earnings": -61806093, "total_equity": -1721295, "shares_outstanding": 27307260, "operating_cash_flow": -6582987, "stock_based_compensation": 2733674, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 240636, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14355631, "dividends_paid": 621063, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3920540, "free_cash_flow": -6342351, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1691001", "ebitda": "-1441554", "netIncome": "-3225020", "grossProfit": "13842782", "depreciation": "None", "totalRevenue": "23896448", "costOfRevenue": "10053666", "interestIncome": "None", "incomeBeforeTax": "-1820720", "interestExpense": "129719", "operatingIncome": "-1980509", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "48752", "reportedCurrency": "USD", "netInterestIncome": "-129719", "nonInterestIncome": "None", "operatingExpenses": "15823291", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10053666", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249447", "sellingGeneralAndAdministrative": "5985459", "netIncomeFromContinuingOperations": "-1869472" }, "balance": { "goodwill": "27091695", "inventory": "934871", "commonStock": "5568", "currentDebt": "None", "investments": "None", "totalAssets": "58500459", "longTermDebt": "61713", "shortTermDebt": "3419671", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-61806093", "totalLiabilities": "12423643", "otherCurrentAssets": "1590333", "totalCurrentAssets": "23918122", "currentLongTermDebt": "2507887", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17477018", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34582336", "currentAccountsPayable": "3446248", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4172335", "totalShareholderEquity": "-1721295", "capitalLeaseObligations": "1555334", "otherCurrentLiabilities": "2796975", "totalCurrentLiabilities": "10913359", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1510284", "cashAndShortTermInvestments": "3915900", "commonStockSharesOutstanding": "27307260", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3915900", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1869472", "profitLoss": "None", "dividendPayout": "621063", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-17136", "operatingCashflow": "-6582987", "capitalExpenditures": "240636", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3920540", "cashflowFromInvestment": "14355631", "stockBasedCompensation": "2733674", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "621063", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160353", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249447", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 18101930, "cost_of_revenue": 7284487, "gross_profit": 10817443, "ebit": -2853506, "ebitda": 321946, "pretax_income": -2866458, "tax_provision": -186994, "net_income": -2415836, "net_income_to_common": -2415836, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68691, "total_current_assets": 10816096, "total_assets": 46230636, "short_term_debt": 3479929, "long_term_debt": 337483, "total_debt": 3817412, "total_liabilities": 33235378, "total_equity": -59446742, "shares_outstanding": 22096464, "goodwill_and_intangibles": 27010745 }, "cash_flow": { "operating_cash_flow": -2286496, "capital_expenditure": 434447, "free_cash_flow": -1852049, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207253, "ticker_id": 9086, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2853506", "ebitda": "321946", "netIncome": "-2415836", "grossProfit": "10817443", "depreciation": "None", "totalRevenue": "18101930", "costOfRevenue": "7284487", "interestIncome": "29989", "incomeBeforeTax": "-2866458", "interestExpense": "None", "operatingIncome": "-2853506", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-186994", "reportedCurrency": "USD", "netInterestIncome": "29989", "nonInterestIncome": "None", "operatingExpenses": "13670949", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7284487", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3175452", "sellingGeneralAndAdministrative": "4866457", "netIncomeFromContinuingOperations": "-2679464" }, "balance": { "goodwill": "27010745", "inventory": "917735", "commonStock": "4858", "currentDebt": "None", "investments": "None", "totalAssets": "46230636", "longTermDebt": "337483", "shortTermDebt": "3479929", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-96218521", "totalLiabilities": "33235378", "otherCurrentAssets": "1579713", "totalCurrentAssets": "10816096", "currentLongTermDebt": "2775362", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8249957", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35414540", "currentAccountsPayable": "5050372", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4664960", "totalShareholderEquity": "-59446742", "capitalLeaseObligations": "1552115", "otherCurrentLiabilities": "5129203", "totalCurrentLiabilities": "14209453", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19025925", "cashAndShortTermInvestments": "68691", "commonStockSharesOutstanding": "22096464", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68691", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2679464", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-70340", "operatingCashflow": "-2286496", "capitalExpenditures": "434447", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104469", "cashflowFromInvestment": "-434447", "stockBasedCompensation": "1078201", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3175452", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18101930, "cost_of_revenue": 7284487, "gross_profit": 10817443, "research_and_development": null, "selling_general_admin": 4866457, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2853506, "depreciation_amortisation": 3175452, "ebitda": 321946, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2866458, "tax_provision": -186994, "effective_tax_rate": null, "net_income": -2415836, "net_income_continuing_ops": -2679464, "net_income_to_common": -2415836, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68691, "short_term_investments": null, "net_receivables": 8249957, "inventory": 917735, "other_current_assets": null, "total_current_assets": 10816096, "net_ppe": null, "goodwill": 27010745, "intangible_assets": null, "goodwill_and_intangibles": 27010745, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35414540, "total_assets": 46230636, "short_term_debt": 3479929, "accounts_payable": 5050372, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14209453, "long_term_debt": 337483, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19025925, "total_liabilities": 33235378, "total_debt": 3817412, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96218521, "total_equity": -59446742, "shares_outstanding": 22096464, "operating_cash_flow": -2286496, "stock_based_compensation": 1078201, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 434447, "acquisitions": null, "other_investing": null, "investing_cash_flow": -434447, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104469, "free_cash_flow": -1852049, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2853506", "ebitda": "321946", "netIncome": "-2415836", "grossProfit": "10817443", "depreciation": "None", "totalRevenue": "18101930", "costOfRevenue": "7284487", "interestIncome": "29989", "incomeBeforeTax": "-2866458", "interestExpense": "None", "operatingIncome": "-2853506", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-186994", "reportedCurrency": "USD", "netInterestIncome": "29989", "nonInterestIncome": "None", "operatingExpenses": "13670949", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7284487", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3175452", "sellingGeneralAndAdministrative": "4866457", "netIncomeFromContinuingOperations": "-2679464" }, "balance": { "goodwill": "27010745", "inventory": "917735", "commonStock": "4858", "currentDebt": "None", "investments": "None", "totalAssets": "46230636", "longTermDebt": "337483", "shortTermDebt": "3479929", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-96218521", "totalLiabilities": "33235378", "otherCurrentAssets": "1579713", "totalCurrentAssets": "10816096", "currentLongTermDebt": "2775362", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8249957", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35414540", "currentAccountsPayable": "5050372", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4664960", "totalShareholderEquity": "-59446742", "capitalLeaseObligations": "1552115", "otherCurrentLiabilities": "5129203", "totalCurrentLiabilities": "14209453", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19025925", "cashAndShortTermInvestments": "68691", "commonStockSharesOutstanding": "22096464", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68691", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2679464", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-70340", "operatingCashflow": "-2286496", "capitalExpenditures": "434447", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104469", "cashflowFromInvestment": "-434447", "stockBasedCompensation": "1078201", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3175452", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 8783695, "cost_of_revenue": 4789679, "gross_profit": 3994016, "ebit": -12765586, "ebitda": -7864857, "pretax_income": -12795863, "tax_provision": 523500, "net_income": -6361265, "net_income_to_common": -6361265, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2894103, "total_current_assets": 10255077, "total_assets": 47447889, "short_term_debt": 3445171, "long_term_debt": 414268, "total_debt": 3859439, "total_liabilities": 32428404, "total_equity": -23077815, "shares_outstanding": 13252964, "goodwill_and_intangibles": 29949549 }, "cash_flow": { "operating_cash_flow": -2263438, "capital_expenditure": 372578, "free_cash_flow": -1890860, "dividends_paid": 139067, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207254, "ticker_id": 9086, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12765586", "ebitda": "-7864857", "netIncome": "-6361265", "grossProfit": "3994016", "depreciation": "None", "totalRevenue": "8783695", "costOfRevenue": "4789679", "interestIncome": "None", "incomeBeforeTax": "-12795863", "interestExpense": "30277", "operatingIncome": "-13511398", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "523500", "reportedCurrency": "USD", "netInterestIncome": "-30277", "nonInterestIncome": "None", "operatingExpenses": "17505414", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4789679", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4900729", "sellingGeneralAndAdministrative": "10467593", "netIncomeFromContinuingOperations": "-13319363" }, "balance": { "goodwill": "27010745", "inventory": "847395", "commonStock": "4853", "currentDebt": "None", "investments": "None", "totalAssets": "47447889", "longTermDebt": "414268", "shortTermDebt": "3445171", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2938804", "reportedCurrency": "USD", "retainedEarnings": "-39568892", "totalLiabilities": "32428404", "otherCurrentAssets": "936673", "totalCurrentAssets": "10255077", "currentLongTermDebt": "2756091", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5576906", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37192812", "currentAccountsPayable": "3569632", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4835897", "totalShareholderEquity": "-23077815", "capitalLeaseObligations": "1665538", "otherCurrentLiabilities": "6049399", "totalCurrentLiabilities": "13716019", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18712385", "cashAndShortTermInvestments": "2894103", "commonStockSharesOutstanding": "13252964", "intangibleAssetsExcludingGoodwill": "2938804", "cashAndCashEquivalentsAtCarryingValue": "2894103", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13319363", "profitLoss": "None", "dividendPayout": "139067", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "25075", "operatingCashflow": "-2263438", "capitalExpenditures": "372578", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103996", "cashflowFromInvestment": "-372578", "stockBasedCompensation": "2257139", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139067", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4900729", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8783695, "cost_of_revenue": 4789679, "gross_profit": 3994016, "research_and_development": null, "selling_general_admin": 10467593, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12765586, "depreciation_amortisation": 4900729, "ebitda": -7864857, "interest_expense": 30277, "interest_income": null, "other_non_operating": null, "pretax_income": -12795863, "tax_provision": 523500, "effective_tax_rate": null, "net_income": -6361265, "net_income_continuing_ops": -13319363, "net_income_to_common": -6361265, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2894103, "short_term_investments": null, "net_receivables": 5576906, "inventory": 847395, "other_current_assets": null, "total_current_assets": 10255077, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 2938804, "goodwill_and_intangibles": 29949549, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37192812, "total_assets": 47447889, "short_term_debt": 3445171, "accounts_payable": 3569632, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13716019, "long_term_debt": 414268, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18712385, "total_liabilities": 32428404, "total_debt": 3859439, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39568892, "total_equity": -23077815, "shares_outstanding": 13252964, "operating_cash_flow": -2263438, "stock_based_compensation": 2257139, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 372578, "acquisitions": null, "other_investing": null, "investing_cash_flow": -372578, "dividends_paid": 139067, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103996, "free_cash_flow": -1890860, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12765586", "ebitda": "-7864857", "netIncome": "-6361265", "grossProfit": "3994016", "depreciation": "None", "totalRevenue": "8783695", "costOfRevenue": "4789679", "interestIncome": "None", "incomeBeforeTax": "-12795863", "interestExpense": "30277", "operatingIncome": "-13511398", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "523500", "reportedCurrency": "USD", "netInterestIncome": "-30277", "nonInterestIncome": "None", "operatingExpenses": "17505414", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4789679", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4900729", "sellingGeneralAndAdministrative": "10467593", "netIncomeFromContinuingOperations": "-13319363" }, "balance": { "goodwill": "27010745", "inventory": "847395", "commonStock": "4853", "currentDebt": "None", "investments": "None", "totalAssets": "47447889", "longTermDebt": "414268", "shortTermDebt": "3445171", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2938804", "reportedCurrency": "USD", "retainedEarnings": "-39568892", "totalLiabilities": "32428404", "otherCurrentAssets": "936673", "totalCurrentAssets": "10255077", "currentLongTermDebt": "2756091", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5576906", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37192812", "currentAccountsPayable": "3569632", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4835897", "totalShareholderEquity": "-23077815", "capitalLeaseObligations": "1665538", "otherCurrentLiabilities": "6049399", "totalCurrentLiabilities": "13716019", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18712385", "cashAndShortTermInvestments": "2894103", "commonStockSharesOutstanding": "13252964", "intangibleAssetsExcludingGoodwill": "2938804", "cashAndCashEquivalentsAtCarryingValue": "2894103", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13319363", "profitLoss": "None", "dividendPayout": "139067", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "25075", "operatingCashflow": "-2263438", "capitalExpenditures": "372578", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103996", "cashflowFromInvestment": "-372578", "stockBasedCompensation": "2257139", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139067", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4900729", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 18647750, "cost_of_revenue": 7216364, "gross_profit": 11431386, "ebit": -1135503, "ebitda": null, "pretax_income": -1888963, "tax_provision": null, "net_income": -435346, "net_income_to_common": -435346, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330062, "total_current_assets": 15586136, "total_assets": 47098419, "short_term_debt": 995267, "long_term_debt": 496623, "total_debt": 1491890, "total_liabilities": 29422129, "total_equity": 17676290, "shares_outstanding": 13252964, "goodwill_and_intangibles": 34581901 }, "cash_flow": { "operating_cash_flow": 3472818, "capital_expenditure": 84070, "free_cash_flow": 3556888, "dividends_paid": 139067, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207255, "ticker_id": 9086, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1135503", "ebitda": "None", "netIncome": "-435346", "grossProfit": "11431386", "depreciation": "None", "totalRevenue": "18647750", "costOfRevenue": "7216364", "interestIncome": "None", "incomeBeforeTax": "-1888963", "interestExpense": "39282", "operatingIncome": "-1135503", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-39282", "nonInterestIncome": "None", "operatingExpenses": "19783253", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7216364", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "9143425", "netIncomeFromContinuingOperations": "-1135513" }, "balance": { "goodwill": "27010745", "inventory": "482251", "commonStock": "57007741", "currentDebt": "None", "investments": "None", "totalAssets": "47098419", "longTermDebt": "496623", "shortTermDebt": "995267", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7571156", "reportedCurrency": "USD", "retainedEarnings": "-43207350", "totalLiabilities": "29422129", "otherCurrentAssets": "2250522", "totalCurrentAssets": "15586136", "currentLongTermDebt": "2731036", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8523301", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31512283", "currentAccountsPayable": "4856529", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2854916", "totalShareholderEquity": "17676290", "capitalLeaseObligations": "1862085", "otherCurrentLiabilities": "3556893", "totalCurrentLiabilities": "10010370", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19411759", "cashAndShortTermInvestments": "4330062", "commonStockSharesOutstanding": "13252964", "intangibleAssetsExcludingGoodwill": "7571156", "cashAndCashEquivalentsAtCarryingValue": "4330062", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-435346", "profitLoss": "None", "dividendPayout": "139067", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "3472818", "capitalExpenditures": "84070", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4915305", "cashflowFromInvestment": "None", "stockBasedCompensation": "849430", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139067", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3525818", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18647750, "cost_of_revenue": 7216364, "gross_profit": 11431386, "research_and_development": null, "selling_general_admin": 9143425, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1135503, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 39282, "interest_income": null, "other_non_operating": null, "pretax_income": -1888963, "tax_provision": null, "effective_tax_rate": null, "net_income": -435346, "net_income_continuing_ops": -1135513, "net_income_to_common": -435346, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4330062, "short_term_investments": null, "net_receivables": 8523301, "inventory": 482251, "other_current_assets": null, "total_current_assets": 15586136, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 7571156, "goodwill_and_intangibles": 34581901, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31512283, "total_assets": 47098419, "short_term_debt": 995267, "accounts_payable": 4856529, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10010370, "long_term_debt": 496623, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19411759, "total_liabilities": 29422129, "total_debt": 1491890, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43207350, "total_equity": 17676290, "shares_outstanding": 13252964, "operating_cash_flow": 3472818, "stock_based_compensation": 849430, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84070, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 139067, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4915305, "free_cash_flow": 3556888, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1135503", "ebitda": "None", "netIncome": "-435346", "grossProfit": "11431386", "depreciation": "None", "totalRevenue": "18647750", "costOfRevenue": "7216364", "interestIncome": "None", "incomeBeforeTax": "-1888963", "interestExpense": "39282", "operatingIncome": "-1135503", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-39282", "nonInterestIncome": "None", "operatingExpenses": "19783253", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7216364", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "9143425", "netIncomeFromContinuingOperations": "-1135513" }, "balance": { "goodwill": "27010745", "inventory": "482251", "commonStock": "57007741", "currentDebt": "None", "investments": "None", "totalAssets": "47098419", "longTermDebt": "496623", "shortTermDebt": "995267", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7571156", "reportedCurrency": "USD", "retainedEarnings": "-43207350", "totalLiabilities": "29422129", "otherCurrentAssets": "2250522", "totalCurrentAssets": "15586136", "currentLongTermDebt": "2731036", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8523301", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31512283", "currentAccountsPayable": "4856529", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2854916", "totalShareholderEquity": "17676290", "capitalLeaseObligations": "1862085", "otherCurrentLiabilities": "3556893", "totalCurrentLiabilities": "10010370", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19411759", "cashAndShortTermInvestments": "4330062", "commonStockSharesOutstanding": "13252964", "intangibleAssetsExcludingGoodwill": "7571156", "cashAndCashEquivalentsAtCarryingValue": "4330062", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-435346", "profitLoss": "None", "dividendPayout": "139067", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "3472818", "capitalExpenditures": "84070", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4915305", "cashflowFromInvestment": "None", "stockBasedCompensation": "849430", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139067", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3525818", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 19657905, "cost_of_revenue": 9787350, "gross_profit": 9870555, "ebit": -2707341, "ebitda": -2207465, "pretax_income": -2916570, "tax_provision": -44146, "net_income": -424262, "net_income_to_common": -424262, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330062, "total_current_assets": 15586136, "total_assets": 47098419, "short_term_debt": 995267, "long_term_debt": 567563, "total_debt": 1562830, "total_liabilities": 29422129, "total_equity": 17676290, "shares_outstanding": 10889298, "goodwill_and_intangibles": 27010745 }, "cash_flow": { "operating_cash_flow": 162215, "capital_expenditure": 45762, "free_cash_flow": 207977, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207256, "ticker_id": 9086, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2707341", "ebitda": "-2207465", "netIncome": "-424262", "grossProfit": "9870555", "depreciation": "None", "totalRevenue": "19657905", "costOfRevenue": "9787350", "interestIncome": "None", "incomeBeforeTax": "-2916570", "interestExpense": "209227", "operatingIncome": "-2982851", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-44146", "reportedCurrency": "USD", "netInterestIncome": "-209227", "nonInterestIncome": "None", "operatingExpenses": "12853406", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9787350", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499876", "sellingGeneralAndAdministrative": "7151005", "netIncomeFromContinuingOperations": "-2872424" }, "balance": { "goodwill": "27010745", "inventory": "482251", "commonStock": "57007741", "currentDebt": "None", "investments": "None", "totalAssets": "47098419", "longTermDebt": "567563", "shortTermDebt": "995267", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43207350", "totalLiabilities": "29422129", "otherCurrentAssets": "2250522", "totalCurrentAssets": "15586136", "currentLongTermDebt": "291036", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8523301", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31512283", "currentAccountsPayable": "4856529", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2854916", "totalShareholderEquity": "17676290", "capitalLeaseObligations": "1996317", "otherCurrentLiabilities": "3556893", "totalCurrentLiabilities": "10010370", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "19411759", "cashAndShortTermInvestments": "4330062", "commonStockSharesOutstanding": "10889298", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4330062", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2872424", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-45392", "operatingCashflow": "162215", "capitalExpenditures": "45762", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1220035", "cashflowFromInvestment": "45762", "stockBasedCompensation": "1503129", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499876", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19657905, "cost_of_revenue": 9787350, "gross_profit": 9870555, "research_and_development": null, "selling_general_admin": 7151005, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2707341, "depreciation_amortisation": 499876, "ebitda": -2207465, "interest_expense": 209227, "interest_income": null, "other_non_operating": null, "pretax_income": -2916570, "tax_provision": -44146, "effective_tax_rate": null, "net_income": -424262, "net_income_continuing_ops": -2872424, "net_income_to_common": -424262, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4330062, "short_term_investments": null, "net_receivables": 8523301, "inventory": 482251, "other_current_assets": null, "total_current_assets": 15586136, "net_ppe": null, "goodwill": 27010745, "intangible_assets": null, "goodwill_and_intangibles": 27010745, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31512283, "total_assets": 47098419, "short_term_debt": 995267, "accounts_payable": 4856529, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10010370, "long_term_debt": 567563, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19411759, "total_liabilities": 29422129, "total_debt": 1562830, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43207350, "total_equity": 17676290, "shares_outstanding": 10889298, "operating_cash_flow": 162215, "stock_based_compensation": 1503129, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45762, "acquisitions": null, "other_investing": null, "investing_cash_flow": 45762, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1220035, "free_cash_flow": 207977, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2707341", "ebitda": "-2207465", "netIncome": "-424262", "grossProfit": "9870555", "depreciation": "None", "totalRevenue": "19657905", "costOfRevenue": "9787350", "interestIncome": "None", "incomeBeforeTax": "-2916570", "interestExpense": "209227", "operatingIncome": "-2982851", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-44146", "reportedCurrency": "USD", "netInterestIncome": "-209227", "nonInterestIncome": "None", "operatingExpenses": "12853406", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9787350", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499876", "sellingGeneralAndAdministrative": "7151005", "netIncomeFromContinuingOperations": "-2872424" }, "balance": { "goodwill": "27010745", "inventory": "482251", "commonStock": "57007741", "currentDebt": "None", "investments": "None", "totalAssets": "47098419", "longTermDebt": "567563", "shortTermDebt": "995267", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43207350", "totalLiabilities": "29422129", "otherCurrentAssets": "2250522", "totalCurrentAssets": "15586136", "currentLongTermDebt": "291036", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8523301", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31512283", "currentAccountsPayable": "4856529", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2854916", "totalShareholderEquity": "17676290", "capitalLeaseObligations": "1996317", "otherCurrentLiabilities": "3556893", "totalCurrentLiabilities": "10010370", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "19411759", "cashAndShortTermInvestments": "4330062", "commonStockSharesOutstanding": "10889298", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4330062", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2872424", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-45392", "operatingCashflow": "162215", "capitalExpenditures": "45762", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1220035", "cashflowFromInvestment": "45762", "stockBasedCompensation": "1503129", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499876", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 14711826, "cost_of_revenue": 10325979, "gross_profit": 4385847, "ebit": -1316751, "ebitda": -859910, "pretax_income": -1350983, "tax_provision": -61185, "net_income": 167238, "net_income_to_common": 167238, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5342120, "total_current_assets": 17895800, "total_assets": 49071069, "short_term_debt": 805160, "long_term_debt": 1175047, "total_debt": 1980207, "total_liabilities": 12205927, "total_equity": -51117913, "shares_outstanding": 10889298, "goodwill_and_intangibles": 27267756 }, "cash_flow": { "operating_cash_flow": -2199761, "capital_expenditure": 104753, "free_cash_flow": -2095008, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207258, "ticker_id": 9086, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1316751", "ebitda": "-859910", "netIncome": "167238", "grossProfit": "4385847", "depreciation": "None", "totalRevenue": "14711826", "costOfRevenue": "10325979", "interestIncome": "None", "incomeBeforeTax": "-1350983", "interestExpense": "34233", "operatingIncome": "-2195571", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-61185", "reportedCurrency": "USD", "netInterestIncome": "-34233", "nonInterestIncome": "None", "operatingExpenses": "6581418", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10325979", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "456841", "sellingGeneralAndAdministrative": "5909385", "netIncomeFromContinuingOperations": "-1289798" }, "balance": { "goodwill": "27010745", "inventory": "436859", "commonStock": "4026", "currentDebt": "None", "investments": "None", "totalAssets": "49071069", "longTermDebt": "1175047", "shortTermDebt": "805160", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "257011", "reportedCurrency": "USD", "retainedEarnings": "-53155439", "totalLiabilities": "12205927", "otherCurrentAssets": "4908967", "totalCurrentAssets": "17895800", "currentLongTermDebt": "420745", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7207854", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31175269", "currentAccountsPayable": "3389656", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2449003", "totalShareholderEquity": "-51117913", "capitalLeaseObligations": "853211", "otherCurrentLiabilities": "3759366", "totalCurrentLiabilities": "8234083", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "3971843", "cashAndShortTermInvestments": "5342120", "commonStockSharesOutstanding": "10889298", "intangibleAssetsExcludingGoodwill": "257011", "cashAndCashEquivalentsAtCarryingValue": "5342120", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1757319", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-57538", "operatingCashflow": "-2199761", "capitalExpenditures": "104753", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84490", "cashflowFromInvestment": "-104753", "stockBasedCompensation": "2480105", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453669", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14711826, "cost_of_revenue": 10325979, "gross_profit": 4385847, "research_and_development": null, "selling_general_admin": 5909385, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1316751, "depreciation_amortisation": 456841, "ebitda": -859910, "interest_expense": 34233, "interest_income": null, "other_non_operating": null, "pretax_income": -1350983, "tax_provision": -61185, "effective_tax_rate": null, "net_income": 167238, "net_income_continuing_ops": -1289798, "net_income_to_common": 167238, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5342120, "short_term_investments": null, "net_receivables": 7207854, "inventory": 436859, "other_current_assets": null, "total_current_assets": 17895800, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 257011, "goodwill_and_intangibles": 27267756, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31175269, "total_assets": 49071069, "short_term_debt": 805160, "accounts_payable": 3389656, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8234083, "long_term_debt": 1175047, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3971843, "total_liabilities": 12205927, "total_debt": 1980207, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53155439, "total_equity": -51117913, "shares_outstanding": 10889298, "operating_cash_flow": -2199761, "stock_based_compensation": 2480105, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104753, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104753, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84490, "free_cash_flow": -2095008, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1316751", "ebitda": "-859910", "netIncome": "167238", "grossProfit": "4385847", "depreciation": "None", "totalRevenue": "14711826", "costOfRevenue": "10325979", "interestIncome": "None", "incomeBeforeTax": "-1350983", "interestExpense": "34233", "operatingIncome": "-2195571", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-61185", "reportedCurrency": "USD", "netInterestIncome": "-34233", "nonInterestIncome": "None", "operatingExpenses": "6581418", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10325979", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "456841", "sellingGeneralAndAdministrative": "5909385", "netIncomeFromContinuingOperations": "-1289798" }, "balance": { "goodwill": "27010745", "inventory": "436859", "commonStock": "4026", "currentDebt": "None", "investments": "None", "totalAssets": "49071069", "longTermDebt": "1175047", "shortTermDebt": "805160", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "257011", "reportedCurrency": "USD", "retainedEarnings": "-53155439", "totalLiabilities": "12205927", "otherCurrentAssets": "4908967", "totalCurrentAssets": "17895800", "currentLongTermDebt": "420745", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7207854", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31175269", "currentAccountsPayable": "3389656", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2449003", "totalShareholderEquity": "-51117913", "capitalLeaseObligations": "853211", "otherCurrentLiabilities": "3759366", "totalCurrentLiabilities": "8234083", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "3971843", "cashAndShortTermInvestments": "5342120", "commonStockSharesOutstanding": "10889298", "intangibleAssetsExcludingGoodwill": "257011", "cashAndCashEquivalentsAtCarryingValue": "5342120", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1757319", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-57538", "operatingCashflow": "-2199761", "capitalExpenditures": "104753", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84490", "cashflowFromInvestment": "-104753", "stockBasedCompensation": "2480105", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453669", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 20142156, "cost_of_revenue": 13957966, "gross_profit": 6184190, "ebit": -4186548, "ebitda": -3727019, "pretax_income": -4221770, "tax_provision": -114668, "net_income": -1531491, "net_income_to_common": -1531491, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7731124, "total_current_assets": 19931844, "total_assets": 51586109, "short_term_debt": 900182, "long_term_debt": 1283022, "total_debt": 2183204, "total_liabilities": 13847071, "total_equity": -169601129, "shares_outstanding": 10889298, "goodwill_and_intangibles": 27524765 }, "cash_flow": { "operating_cash_flow": -10151989, "capital_expenditure": 226076, "free_cash_flow": -9925913, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207259, "ticker_id": 9086, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4186548", "ebitda": "-3727019", "netIncome": "-1531491", "grossProfit": "6184190", "depreciation": "None", "totalRevenue": "20142156", "costOfRevenue": "13957966", "interestIncome": "None", "incomeBeforeTax": "-4221770", "interestExpense": "37054", "operatingIncome": "-4048548", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-114668", "reportedCurrency": "USD", "netInterestIncome": "-37054", "nonInterestIncome": "None", "operatingExpenses": "10232738", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13957966", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459529", "sellingGeneralAndAdministrative": "3219422", "netIncomeFromContinuingOperations": "-1892075" }, "balance": { "goodwill": "27010745", "inventory": "379321", "commonStock": "4026", "currentDebt": "None", "investments": "None", "totalAssets": "51586109", "longTermDebt": "1283022", "shortTermDebt": "900182", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "514020", "reportedCurrency": "USD", "retainedEarnings": "-169605155", "totalLiabilities": "13847071", "otherCurrentAssets": "4429324", "totalCurrentAssets": "19931844", "currentLongTermDebt": "412834", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7392075", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31654265", "currentAccountsPayable": "4604583", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2712219", "totalShareholderEquity": "-169601129", "capitalLeaseObligations": "1016363", "otherCurrentLiabilities": "2788460", "totalCurrentLiabilities": "8879034", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "4968036", "cashAndShortTermInvestments": "7731124", "commonStockSharesOutstanding": "10889298", "intangibleAssetsExcludingGoodwill": "514020", "cashAndCashEquivalentsAtCarryingValue": "7731124", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4107102", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-28968", "operatingCashflow": "-10151989", "capitalExpenditures": "226076", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10086883", "cashflowFromInvestment": "-226076", "stockBasedCompensation": "3118584", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459529", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20142156, "cost_of_revenue": 13957966, "gross_profit": 6184190, "research_and_development": null, "selling_general_admin": 3219422, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4186548, "depreciation_amortisation": 459529, "ebitda": -3727019, "interest_expense": 37054, "interest_income": null, "other_non_operating": null, "pretax_income": -4221770, "tax_provision": -114668, "effective_tax_rate": null, "net_income": -1531491, "net_income_continuing_ops": -1892075, "net_income_to_common": -1531491, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7731124, "short_term_investments": null, "net_receivables": 7392075, "inventory": 379321, "other_current_assets": null, "total_current_assets": 19931844, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 514020, "goodwill_and_intangibles": 27524765, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31654265, "total_assets": 51586109, "short_term_debt": 900182, "accounts_payable": 4604583, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8879034, "long_term_debt": 1283022, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4968036, "total_liabilities": 13847071, "total_debt": 2183204, "preferred_stock": null, "minority_interest": null, "retained_earnings": -169605155, "total_equity": -169601129, "shares_outstanding": 10889298, "operating_cash_flow": -10151989, "stock_based_compensation": 3118584, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226076, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226076, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10086883, "free_cash_flow": -9925913, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4186548", "ebitda": "-3727019", "netIncome": "-1531491", "grossProfit": "6184190", "depreciation": "None", "totalRevenue": "20142156", "costOfRevenue": "13957966", "interestIncome": "None", "incomeBeforeTax": "-4221770", "interestExpense": "37054", "operatingIncome": "-4048548", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-114668", "reportedCurrency": "USD", "netInterestIncome": "-37054", "nonInterestIncome": "None", "operatingExpenses": "10232738", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13957966", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459529", "sellingGeneralAndAdministrative": "3219422", "netIncomeFromContinuingOperations": "-1892075" }, "balance": { "goodwill": "27010745", "inventory": "379321", "commonStock": "4026", "currentDebt": "None", "investments": "None", "totalAssets": "51586109", "longTermDebt": "1283022", "shortTermDebt": "900182", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "514020", "reportedCurrency": "USD", "retainedEarnings": "-169605155", "totalLiabilities": "13847071", "otherCurrentAssets": "4429324", "totalCurrentAssets": "19931844", "currentLongTermDebt": "412834", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7392075", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31654265", "currentAccountsPayable": "4604583", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2712219", "totalShareholderEquity": "-169601129", "capitalLeaseObligations": "1016363", "otherCurrentLiabilities": "2788460", "totalCurrentLiabilities": "8879034", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "4968036", "cashAndShortTermInvestments": "7731124", "commonStockSharesOutstanding": "10889298", "intangibleAssetsExcludingGoodwill": "514020", "cashAndCashEquivalentsAtCarryingValue": "7731124", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4107102", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-28968", "operatingCashflow": "-10151989", "capitalExpenditures": "226076", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10086883", "cashflowFromInvestment": "-226076", "stockBasedCompensation": "3118584", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459529", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 22985981, "cost_of_revenue": -8767525, "gross_profit": 31753506, "ebit": -1453789, "ebitda": -1058541, "pretax_income": -1524808, "tax_provision": -469011, "net_income": -1524808, "net_income_to_common": -1524808, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8022306, "total_current_assets": 16233331, "total_assets": 48086119, "short_term_debt": 952413, "long_term_debt": 825764, "total_debt": 1778177, "total_liabilities": 17463600, "total_equity": 30622519, "shares_outstanding": 8949758, "goodwill_and_intangibles": 27781773 }, "cash_flow": { "operating_cash_flow": 6367606, "capital_expenditure": 127103, "free_cash_flow": 6494709, "dividends_paid": 2322877, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207260, "ticker_id": 9086, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1453789", "ebitda": "-1058541", "netIncome": "-1524808", "grossProfit": "31753506", "depreciation": "None", "totalRevenue": "22985981", "costOfRevenue": "-8767525", "interestIncome": "None", "incomeBeforeTax": "-1524808", "interestExpense": "71019", "operatingIncome": "-1263406", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-469011", "reportedCurrency": "USD", "netInterestIncome": "-71019", "nonInterestIncome": "None", "operatingExpenses": "33016912", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-8767525", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "395248", "sellingGeneralAndAdministrative": "4102913", "netIncomeFromContinuingOperations": "-1524808" }, "balance": { "goodwill": "27010745", "inventory": "350353", "commonStock": "3373", "currentDebt": "None", "investments": "None", "totalAssets": "48086119", "longTermDebt": "825764", "shortTermDebt": "952413", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "771028", "reportedCurrency": "USD", "retainedEarnings": "-533345", "totalLiabilities": "17463600", "otherCurrentAssets": "40403", "totalCurrentAssets": "16233331", "currentLongTermDebt": "294398", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7820269", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31852788", "currentAccountsPayable": "4699855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2893862", "totalShareholderEquity": "30622519", "capitalLeaseObligations": "1773700", "otherCurrentLiabilities": "9869883", "totalCurrentLiabilities": "15522151", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1941449", "cashAndShortTermInvestments": "8022306", "commonStockSharesOutstanding": "8949758", "intangibleAssetsExcludingGoodwill": "771028", "cashAndCashEquivalentsAtCarryingValue": "8022306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1524808", "profitLoss": "None", "dividendPayout": "2322877", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-97737", "operatingCashflow": "6367606", "capitalExpenditures": "127103", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2564217", "cashflowFromInvestment": "-127103", "stockBasedCompensation": "57000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2322877", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16679055", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "395248", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22985981, "cost_of_revenue": -8767525, "gross_profit": 31753506, "research_and_development": null, "selling_general_admin": 4102913, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1453789, "depreciation_amortisation": 395248, "ebitda": -1058541, "interest_expense": 71019, "interest_income": null, "other_non_operating": null, "pretax_income": -1524808, "tax_provision": -469011, "effective_tax_rate": null, "net_income": -1524808, "net_income_continuing_ops": -1524808, "net_income_to_common": -1524808, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8022306, "short_term_investments": null, "net_receivables": 7820269, "inventory": 350353, "other_current_assets": null, "total_current_assets": 16233331, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 771028, "goodwill_and_intangibles": 27781773, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31852788, "total_assets": 48086119, "short_term_debt": 952413, "accounts_payable": 4699855, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15522151, "long_term_debt": 825764, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1941449, "total_liabilities": 17463600, "total_debt": 1778177, "preferred_stock": null, "minority_interest": null, "retained_earnings": -533345, "total_equity": 30622519, "shares_outstanding": 8949758, "operating_cash_flow": 6367606, "stock_based_compensation": 57000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127103, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127103, "dividends_paid": 2322877, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2564217, "free_cash_flow": 6494709, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1453789", "ebitda": "-1058541", "netIncome": "-1524808", "grossProfit": "31753506", "depreciation": "None", "totalRevenue": "22985981", "costOfRevenue": "-8767525", "interestIncome": "None", "incomeBeforeTax": "-1524808", "interestExpense": "71019", "operatingIncome": "-1263406", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-469011", "reportedCurrency": "USD", "netInterestIncome": "-71019", "nonInterestIncome": "None", "operatingExpenses": "33016912", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-8767525", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "395248", "sellingGeneralAndAdministrative": "4102913", "netIncomeFromContinuingOperations": "-1524808" }, "balance": { "goodwill": "27010745", "inventory": "350353", "commonStock": "3373", "currentDebt": "None", "investments": "None", "totalAssets": "48086119", "longTermDebt": "825764", "shortTermDebt": "952413", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "771028", "reportedCurrency": "USD", "retainedEarnings": "-533345", "totalLiabilities": "17463600", "otherCurrentAssets": "40403", "totalCurrentAssets": "16233331", "currentLongTermDebt": "294398", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7820269", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31852788", "currentAccountsPayable": "4699855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2893862", "totalShareholderEquity": "30622519", "capitalLeaseObligations": "1773700", "otherCurrentLiabilities": "9869883", "totalCurrentLiabilities": "15522151", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1941449", "cashAndShortTermInvestments": "8022306", "commonStockSharesOutstanding": "8949758", "intangibleAssetsExcludingGoodwill": "771028", "cashAndCashEquivalentsAtCarryingValue": "8022306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1524808", "profitLoss": "None", "dividendPayout": "2322877", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-97737", "operatingCashflow": "6367606", "capitalExpenditures": "127103", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2564217", "cashflowFromInvestment": "-127103", "stockBasedCompensation": "57000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2322877", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16679055", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "395248", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 37894166, "cost_of_revenue": 20473087, "gross_profit": 17421079, "ebit": 4001292, "ebitda": 4488463, "pretax_income": 4000047, "tax_provision": -524461, "net_income": 4000047, "net_income_to_common": 4000047, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8022306, "total_current_assets": 16233331, "total_assets": 48131232, "short_term_debt": 944470, "long_term_debt": 1309257, "total_debt": 2253727, "total_liabilities": 17540167, "total_equity": 30591065, "shares_outstanding": 9796555, "goodwill_and_intangibles": 27781773 }, "cash_flow": { "operating_cash_flow": 3787462, "capital_expenditure": 123351, "free_cash_flow": 3910813, "dividends_paid": 2761876, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207261, "ticker_id": 9086, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4001292", "ebitda": "4488463", "netIncome": "4000047", "grossProfit": "17421079", "depreciation": "None", "totalRevenue": "37894166", "costOfRevenue": "20473087", "interestIncome": "None", "incomeBeforeTax": "4000047", "interestExpense": "10396", "operatingIncome": "4001292", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-524461", "reportedCurrency": "USD", "netInterestIncome": "-295", "nonInterestIncome": "None", "operatingExpenses": "13419787", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20473087", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "487171", "sellingGeneralAndAdministrative": "4139378", "netIncomeFromContinuingOperations": "3969690" }, "balance": { "goodwill": "27010745", "inventory": "350353", "commonStock": "31155864", "currentDebt": "None", "investments": "None", "totalAssets": "48131232", "longTermDebt": "1309257", "shortTermDebt": "944470", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "771028", "reportedCurrency": "USD", "retainedEarnings": "-564799", "totalLiabilities": "17540167", "otherCurrentAssets": "4955467", "totalCurrentAssets": "16233331", "currentLongTermDebt": "416566", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2905205", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31897901", "currentAccountsPayable": "4699855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2970429", "totalShareholderEquity": "30591065", "capitalLeaseObligations": "1318550", "otherCurrentLiabilities": "9869883", "totalCurrentLiabilities": "15514208", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2025959", "cashAndShortTermInvestments": "8022306", "commonStockSharesOutstanding": "9796555", "intangibleAssetsExcludingGoodwill": "771028", "cashAndCashEquivalentsAtCarryingValue": "8022306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000047", "profitLoss": "None", "dividendPayout": "2761876", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-31604", "operatingCashflow": "3787462", "capitalExpenditures": "123351", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2731425", "cashflowFromInvestment": "-123351", "stockBasedCompensation": "57000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2761876", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "487171", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37894166, "cost_of_revenue": 20473087, "gross_profit": 17421079, "research_and_development": null, "selling_general_admin": 4139378, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4001292, "depreciation_amortisation": 487171, "ebitda": 4488463, "interest_expense": 10396, "interest_income": null, "other_non_operating": null, "pretax_income": 4000047, "tax_provision": -524461, "effective_tax_rate": null, "net_income": 4000047, "net_income_continuing_ops": 3969690, "net_income_to_common": 4000047, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8022306, "short_term_investments": null, "net_receivables": 2905205, "inventory": 350353, "other_current_assets": null, "total_current_assets": 16233331, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 771028, "goodwill_and_intangibles": 27781773, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31897901, "total_assets": 48131232, "short_term_debt": 944470, "accounts_payable": 4699855, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15514208, "long_term_debt": 1309257, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2025959, "total_liabilities": 17540167, "total_debt": 2253727, "preferred_stock": null, "minority_interest": null, "retained_earnings": -564799, "total_equity": 30591065, "shares_outstanding": 9796555, "operating_cash_flow": 3787462, "stock_based_compensation": 57000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123351, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123351, "dividends_paid": 2761876, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2731425, "free_cash_flow": 3910813, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4001292", "ebitda": "4488463", "netIncome": "4000047", "grossProfit": "17421079", "depreciation": "None", "totalRevenue": "37894166", "costOfRevenue": "20473087", "interestIncome": "None", "incomeBeforeTax": "4000047", "interestExpense": "10396", "operatingIncome": "4001292", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-524461", "reportedCurrency": "USD", "netInterestIncome": "-295", "nonInterestIncome": "None", "operatingExpenses": "13419787", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20473087", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "487171", "sellingGeneralAndAdministrative": "4139378", "netIncomeFromContinuingOperations": "3969690" }, "balance": { "goodwill": "27010745", "inventory": "350353", "commonStock": "31155864", "currentDebt": "None", "investments": "None", "totalAssets": "48131232", "longTermDebt": "1309257", "shortTermDebt": "944470", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "771028", "reportedCurrency": "USD", "retainedEarnings": "-564799", "totalLiabilities": "17540167", "otherCurrentAssets": "4955467", "totalCurrentAssets": "16233331", "currentLongTermDebt": "416566", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2905205", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31897901", "currentAccountsPayable": "4699855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2970429", "totalShareholderEquity": "30591065", "capitalLeaseObligations": "1318550", "otherCurrentLiabilities": "9869883", "totalCurrentLiabilities": "15514208", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2025959", "cashAndShortTermInvestments": "8022306", "commonStockSharesOutstanding": "9796555", "intangibleAssetsExcludingGoodwill": "771028", "cashAndCashEquivalentsAtCarryingValue": "8022306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000047", "profitLoss": "None", "dividendPayout": "2761876", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-31604", "operatingCashflow": "3787462", "capitalExpenditures": "123351", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2731425", "cashflowFromInvestment": "-123351", "stockBasedCompensation": "57000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2761876", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "487171", "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": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "income_statement": { "revenue": 30079365, "cost_of_revenue": 24444491, "gross_profit": 5634874, "ebit": 828416, "ebitda": 1317982, "pretax_income": 797248, "tax_provision": -461083, "net_income": 797248, "net_income_to_common": 797248, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3413335, "total_current_assets": 6826275, "total_assets": 39078545, "short_term_debt": 1006879, "long_term_debt": null, "total_debt": 1006879, "total_liabilities": 5930155, "total_equity": 33148390, "shares_outstanding": 9796555, "goodwill_and_intangibles": 28430937 }, "cash_flow": { "operating_cash_flow": 360068, "capital_expenditure": 178335, "free_cash_flow": 538403, "dividends_paid": 361319, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207263, "ticker_id": 9086, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:44.139923+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "828416", "ebitda": "1317982", "netIncome": "797248", "grossProfit": "5634874", "depreciation": "None", "totalRevenue": "30079365", "costOfRevenue": "24444491", "interestIncome": "None", "incomeBeforeTax": "797248", "interestExpense": "23999", "operatingIncome": "828416", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-461083", "reportedCurrency": "USD", "netInterestIncome": "-23999", "nonInterestIncome": "None", "operatingExpenses": "4806458", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24444491", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489566", "sellingGeneralAndAdministrative": "3684230", "netIncomeFromContinuingOperations": "797248" }, "balance": { "goodwill": "27010745", "inventory": "252614", "commonStock": "31155864", "currentDebt": "None", "investments": "None", "totalAssets": "39078545", "longTermDebt": "None", "shortTermDebt": "1006879", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1420192", "reportedCurrency": "None", "retainedEarnings": "-7616834", "totalLiabilities": "5930155", "otherCurrentAssets": "1214388", "totalCurrentAssets": "6826275", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1945938", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32252270", "currentAccountsPayable": "248345", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3141904", "totalShareholderEquity": "33148390", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2539905", "totalCurrentLiabilities": "3795129", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2135026", "cashAndShortTermInvestments": "3413335", "commonStockSharesOutstanding": "9796555", "intangibleAssetsExcludingGoodwill": "1420192", "cashAndCashEquivalentsAtCarryingValue": "3413335", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "829058", "profitLoss": "None", "dividendPayout": "361319", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "88204", "operatingCashflow": "360068", "capitalExpenditures": "178335", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-400384", "cashflowFromInvestment": "34761", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "361319", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455828", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30079365, "cost_of_revenue": 24444491, "gross_profit": 5634874, "research_and_development": null, "selling_general_admin": 3684230, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 828416, "depreciation_amortisation": 489566, "ebitda": 1317982, "interest_expense": 23999, "interest_income": null, "other_non_operating": null, "pretax_income": 797248, "tax_provision": -461083, "effective_tax_rate": null, "net_income": 797248, "net_income_continuing_ops": 797248, "net_income_to_common": 797248, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3413335, "short_term_investments": null, "net_receivables": 1945938, "inventory": 252614, "other_current_assets": null, "total_current_assets": 6826275, "net_ppe": null, "goodwill": 27010745, "intangible_assets": 1420192, "goodwill_and_intangibles": 28430937, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32252270, "total_assets": 39078545, "short_term_debt": 1006879, "accounts_payable": 248345, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3795129, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2135026, "total_liabilities": 5930155, "total_debt": 1006879, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7616834, "total_equity": 33148390, "shares_outstanding": 9796555, "operating_cash_flow": 360068, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178335, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34761, "dividends_paid": 361319, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -400384, "free_cash_flow": 538403, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "828416", "ebitda": "1317982", "netIncome": "797248", "grossProfit": "5634874", "depreciation": "None", "totalRevenue": "30079365", "costOfRevenue": "24444491", "interestIncome": "None", "incomeBeforeTax": "797248", "interestExpense": "23999", "operatingIncome": "828416", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-461083", "reportedCurrency": "USD", "netInterestIncome": "-23999", "nonInterestIncome": "None", "operatingExpenses": "4806458", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24444491", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489566", "sellingGeneralAndAdministrative": "3684230", "netIncomeFromContinuingOperations": "797248" }, "balance": { "goodwill": "27010745", "inventory": "252614", "commonStock": "31155864", "currentDebt": "None", "investments": "None", "totalAssets": "39078545", "longTermDebt": "None", "shortTermDebt": "1006879", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1420192", "reportedCurrency": "None", "retainedEarnings": "-7616834", "totalLiabilities": "5930155", "otherCurrentAssets": "1214388", "totalCurrentAssets": "6826275", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1945938", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32252270", "currentAccountsPayable": "248345", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3141904", "totalShareholderEquity": "33148390", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2539905", "totalCurrentLiabilities": "3795129", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2135026", "cashAndShortTermInvestments": "3413335", "commonStockSharesOutstanding": "9796555", "intangibleAssetsExcludingGoodwill": "1420192", "cashAndCashEquivalentsAtCarryingValue": "3413335", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "829058", "profitLoss": "None", "dividendPayout": "361319", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "88204", "operatingCashflow": "360068", "capitalExpenditures": "178335", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-400384", "cashflowFromInvestment": "34761", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "361319", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455828", "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": 5, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }