{ "ticker": { "uuid": "b61ccc69-fad8-4dbe-82fa-470f33ea4419", "symbol": "WYFI", "name": "WhiteFiber, Inc. Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/b61ccc69-fad8-4dbe-82fa-470f33ea4419/", "api_url": "https://sharemaestro.com/factors/api/tickers/b61ccc69-fad8-4dbe-82fa-470f33ea4419/" }, "ticker_metadata": { "id": 8988, "uuid": "b61ccc69-fad8-4dbe-82fa-470f33ea4419", "symbol": "WYFI", "name": "WhiteFiber, Inc. Ordinary Shares", "asset_type": "equity", "market_cap": 1242605000, "stock_exchange_id": 2, "industry": "Information Technology Services", "sector": "Technology", "description": "WhiteFiber, Inc. designs, develops, and operates data centers and provides artificial intelligence (AI) infrastructure solutions. The company is headquartered in New York, New York.", "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": "b61ccc69-fad8-4dbe-82fa-470f33ea4419", "symbol": "WYFI", "name": "WhiteFiber, Inc. Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/b61ccc69-fad8-4dbe-82fa-470f33ea4419/", "api_url": "https://sharemaestro.com/factors/api/tickers/b61ccc69-fad8-4dbe-82fa-470f33ea4419/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.18, "value": 0.34, "quality": 0.34, "momentum": 0.34, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 23.27, "market_cap": 893392753.63, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -13.4684, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 1.0987 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:31.715541+00:00", "batch_id": "" }, "size": { "price_close": 23.27, "market_cap": 893392753.63, "market_cap_usd": 893392753.63, "enterprise_value": 1115202481.63, "shares_outstanding": 38392469, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 315.379, "ptbv_ratio": 347.119, "ps_ratio": 10.5945, "pcf_ratio": 190.2989, "pfcf_ratio": 3.501, "ev_ebitda": null, "ev_ebit": -29.4854, "ev_sales": 13.2248, "ev_fcf": 4.3702, "earnings_yield": null, "fcf_yield": 0.2288, "price_to_sales": 10.5945, "price_to_book": 315.379, "price_to_cashflow": 190.2989, "ebitda_to_ev": null, "sales_yield": 0.0756 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6187, "operating_margin": -0.4485, "net_margin": -0.4524, "ebitda_margin": -0.1396, "fcf_margin": 3.0261, "roe": -13.4684, "roa": -5.9635, "roic": -0.1263, "roc_greenblatt": null, "asset_turnover": 13.1806, "cash_conversion": -6.6884, "accruals_ratio": -6.6973, "sbc_to_revenue": 0.2, "piotroski_f_score": 5, "altman_z_score": 144.1536, "earnings_stability_5y": 1.4492, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 8.1551, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2585, "net_debt_to_ebitda": -18.8456, "debt_to_assets": 34.7705, "interest_coverage": null, "current_ratio": 2.7394, "quick_ratio": 2.7394, "net_debt": 221809728, "local_beta": -0.0008, "volatility_252d": 1.0987, "volatility_60d": 2.485, "max_drawdown_12m": -0.6833, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.4995, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.7238, "book_value_growth_1y": 2.4043, "revenue_growth": 0.4995, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0951, "price_return_3m": 0.5013, "price_return_6m": 0.1976, "price_return_9m": 0.4241, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.1976, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.3164, "distance_from_52w_low": 1.1586, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 84326441, "gross_profit_ttm": 52174320, "ebit_ttm": -37822186, "ebitda_ttm": -11769833, "net_income_ttm": -38152778, "eps_diluted_ttm": -0.9938, "operating_cash_flow_ttm": 4694682, "capital_expenditure_ttm": 250486215, "fcf_ttm": 255180897, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 643600, "total_current_assets": 1557791, "total_current_liabilities": 568669, "net_ppe": null, "total_assets": 6397761, "total_debt": 222453328, "total_equity": 2832759, "net_working_capital": 490421, "book_value_per_share": 0.0738, "retained_earnings": -293906, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2573736, "tangible_book_per_share": 0.067 }, "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": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 66, "svqf_composite": 74, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 82, "quality_value_composite": 0.34, "os_score": 0.18, "value_percentile": 0.34, "quality_percentile": 0.34, "momentum_percentile": 0.34, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 64, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3261, "ticker_id": 8988, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:31.715541+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.27, "market_cap": 893392753.63, "market_cap_usd": 893392753.63, "enterprise_value": 1115202481.63, "shares_outstanding": 38392469, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 315.3790187, "ptbv_ratio": 347.11903382, "ps_ratio": 10.59445582, "pcf_ratio": 190.29888577, "pfcf_ratio": 3.50101737, "ev_ebitda": null, "ev_ebit": -29.48540525, "ev_sales": 13.22482567, "ev_fcf": 4.37024281, "earnings_yield": null, "fcf_yield": 0.22882024, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.61871839, "operating_margin": -0.44852108, "net_margin": -0.45244146, "ebitda_margin": -0.13957464, "fcf_margin": 3.02610775, "roe": -13.46841648, "roa": -5.96345784, "roic": -0.1262746, "roc_greenblatt": null, "asset_turnover": 13.18061756, "cash_conversion": -6.68839624, "accruals_ratio": -6.69725862, "sbc_to_revenue": 0.20003212, "debt_to_equity": 1.2584904, "net_debt_to_ebitda": -18.84561387, "debt_to_assets": 34.77049674, "interest_coverage": null, "current_ratio": 2.73936332, "quick_ratio": 2.73936332, "net_debt": 221809728, "revenue_growth_1y": 0.49947205, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.72383093, "book_value_growth_1y": 2.4042629, "piotroski_f_score": 5, "altman_z_score": 144.15357043, "earnings_stability_5y": 1.449234, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09505882, "price_return_3m": 0.50129032, "price_return_6m": 0.19763253, "price_return_9m": 0.42411261, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.31639248, "distance_from_52w_low": 1.15862709, "relative_strength": null, "local_beta": -0.0008, "volatility_252d": 1.098709, "volatility_60d": 2.484989, "max_drawdown_12m": -0.68331375, "revenue_ttm": 84326441, "gross_profit_ttm": 52174320, "ebit_ttm": -37822186, "ebitda_ttm": -11769833, "net_income_ttm": -38152778, "eps_diluted_ttm": -0.99375682, "operating_cash_flow_ttm": 4694682, "capital_expenditure_ttm": 250486215, "fcf_ttm": 255180897, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 643600, "total_current_assets": 1557791, "total_current_liabilities": 568669, "net_ppe": null, "total_assets": 6397761, "total_debt": 222453328, "total_equity": 2832759, "net_working_capital": 490421, "book_value_per_share": 0.07378424, "retained_earnings": -293906, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2573736, "tangible_book_per_share": 0.06703752, "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": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 66, "svqf_composite": 74, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 64, "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": 23.27, "os": 0.18, "value": 0.34, "quality": 0.34, "momentum": 0.34, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -13.4684, "momentum_12_1": null, "complete_fields": { "id": 3261, "ticker_id": 8988, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:31.715541+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.27, "market_cap": 893392753.63, "market_cap_usd": 893392753.63, "enterprise_value": 1115202481.63, "shares_outstanding": 38392469, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 315.3790187, "ptbv_ratio": 347.11903382, "ps_ratio": 10.59445582, "pcf_ratio": 190.29888577, "pfcf_ratio": 3.50101737, "ev_ebitda": null, "ev_ebit": -29.48540525, "ev_sales": 13.22482567, "ev_fcf": 4.37024281, "earnings_yield": null, "fcf_yield": 0.22882024, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.61871839, "operating_margin": -0.44852108, "net_margin": -0.45244146, "ebitda_margin": -0.13957464, "fcf_margin": 3.02610775, "roe": -13.46841648, "roa": -5.96345784, "roic": -0.1262746, "roc_greenblatt": null, "asset_turnover": 13.18061756, "cash_conversion": -6.68839624, "accruals_ratio": -6.69725862, "sbc_to_revenue": 0.20003212, "debt_to_equity": 1.2584904, "net_debt_to_ebitda": -18.84561387, "debt_to_assets": 34.77049674, "interest_coverage": null, "current_ratio": 2.73936332, "quick_ratio": 2.73936332, "net_debt": 221809728, "revenue_growth_1y": 0.49947205, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.72383093, "book_value_growth_1y": 2.4042629, "piotroski_f_score": 5, "altman_z_score": 144.15357043, "earnings_stability_5y": 1.449234, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09505882, "price_return_3m": 0.50129032, "price_return_6m": 0.19763253, "price_return_9m": 0.42411261, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.31639248, "distance_from_52w_low": 1.15862709, "relative_strength": null, "local_beta": -0.0008, "volatility_252d": 1.098709, "volatility_60d": 2.484989, "max_drawdown_12m": -0.68331375, "revenue_ttm": 84326441, "gross_profit_ttm": 52174320, "ebit_ttm": -37822186, "ebitda_ttm": -11769833, "net_income_ttm": -38152778, "eps_diluted_ttm": -0.99375682, "operating_cash_flow_ttm": 4694682, "capital_expenditure_ttm": 250486215, "fcf_ttm": 255180897, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 643600, "total_current_assets": 1557791, "total_current_liabilities": 568669, "net_ppe": null, "total_assets": 6397761, "total_debt": 222453328, "total_equity": 2832759, "net_working_capital": 490421, "book_value_per_share": 0.07378424, "retained_earnings": -293906, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2573736, "tangible_book_per_share": 0.06703752, "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": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 66, "svqf_composite": 74, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 64, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": 79164252, "cost_of_revenue": 30036898, "gross_profit": 49127354, "ebit": -26820776, "ebitda": -3379892, "pretax_income": -25768370, "tax_provision": -1085832, "net_income": -24682538, "net_income_to_common": -24682538, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114441279, "total_current_assets": 167749997, "total_assets": 651352198, "short_term_debt": 18119325, "long_term_debt": null, "total_debt": 18119325, "total_liabilities": 168888158, "total_equity": 482464040, "shares_outstanding": 31584244, "goodwill_and_intangibles": 32966237 }, "cash_flow": { "operating_cash_flow": 45655356, "capital_expenditure": 268402549, "free_cash_flow": 314057905, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204106, "ticker_id": 8988, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26820776", "ebitda": "-3379892", "netIncome": "-24682538", "grossProfit": "49127354", "depreciation": "None", "totalRevenue": "79164252", "costOfRevenue": "30036898", "interestIncome": "None", "incomeBeforeTax": "-25768370", "interestExpense": "None", "operatingIncome": "-26820776", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1085832", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "75948130", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30036898", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23440884", "sellingGeneralAndAdministrative": "52507246", "netIncomeFromContinuingOperations": "-24682538" }, "balance": { "goodwill": "20145663", "inventory": "None", "commonStock": "383443", "currentDebt": "None", "investments": "None", "totalAssets": "651352198", "longTermDebt": "None", "shortTermDebt": "18119325", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12820574", "reportedCurrency": "USD", "retainedEarnings": "-24538645", "totalLiabilities": "168888158", "otherCurrentAssets": "53045627", "totalCurrentAssets": "167749997", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "263091", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483602201", "currentAccountsPayable": "64633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23396028", "totalShareholderEquity": "482464040", "capitalLeaseObligations": "23396028", "otherCurrentLiabilities": "56344312", "totalCurrentLiabilities": "82525542", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "86362616", "cashAndShortTermInvestments": "114441279", "commonStockSharesOutstanding": "31584244", "intangibleAssetsExcludingGoodwill": "12820574", "cashAndCashEquivalentsAtCarryingValue": "114441279", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24682538", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45655356", "capitalExpenditures": "268402549", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "323765353", "cashflowFromInvestment": "-267250549", "stockBasedCompensation": "16867997", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23440884", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79164252, "cost_of_revenue": 30036898, "gross_profit": 49127354, "research_and_development": null, "selling_general_admin": 52507246, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26820776, "depreciation_amortisation": 23440884, "ebitda": -3379892, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -25768370, "tax_provision": -1085832, "effective_tax_rate": null, "net_income": -24682538, "net_income_continuing_ops": -24682538, "net_income_to_common": -24682538, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114441279, "short_term_investments": null, "net_receivables": 263091, "inventory": null, "other_current_assets": null, "total_current_assets": 167749997, "net_ppe": null, "goodwill": 20145663, "intangible_assets": 12820574, "goodwill_and_intangibles": 32966237, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 483602201, "total_assets": 651352198, "short_term_debt": 18119325, "accounts_payable": 64633, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82525542, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 86362616, "total_liabilities": 168888158, "total_debt": 18119325, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24538645, "total_equity": 482464040, "shares_outstanding": 31584244, "operating_cash_flow": 45655356, "stock_based_compensation": 16867997, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 268402549, "acquisitions": null, "other_investing": null, "investing_cash_flow": -267250549, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 323765353, "free_cash_flow": 314057905, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26820776", "ebitda": "-3379892", "netIncome": "-24682538", "grossProfit": "49127354", "depreciation": "None", "totalRevenue": "79164252", "costOfRevenue": "30036898", "interestIncome": "None", "incomeBeforeTax": "-25768370", "interestExpense": "None", "operatingIncome": "-26820776", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1085832", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "75948130", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30036898", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23440884", "sellingGeneralAndAdministrative": "52507246", "netIncomeFromContinuingOperations": "-24682538" }, "balance": { "goodwill": "20145663", "inventory": "None", "commonStock": "383443", "currentDebt": "None", "investments": "None", "totalAssets": "651352198", "longTermDebt": "None", "shortTermDebt": "18119325", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12820574", "reportedCurrency": "USD", "retainedEarnings": "-24538645", "totalLiabilities": "168888158", "otherCurrentAssets": "53045627", "totalCurrentAssets": "167749997", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "263091", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483602201", "currentAccountsPayable": "64633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23396028", "totalShareholderEquity": "482464040", "capitalLeaseObligations": "23396028", "otherCurrentLiabilities": "56344312", "totalCurrentLiabilities": "82525542", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "86362616", "cashAndShortTermInvestments": "114441279", "commonStockSharesOutstanding": "31584244", "intangibleAssetsExcludingGoodwill": "12820574", "cashAndCashEquivalentsAtCarryingValue": "114441279", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24682538", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45655356", "capitalExpenditures": "268402549", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "323765353", "cashflowFromInvestment": "-267250549", "stockBasedCompensation": "16867997", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23440884", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": 47639237, "cost_of_revenue": 36727237, "gross_profit": 10912000, "ebit": 2244015, "ebitda": 18755421, "pretax_income": 2244019, "tax_provision": 874177, "net_income": 1369842, "net_income_to_common": 1369842, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11671984, "total_current_assets": 46504840, "total_assets": 229132863, "short_term_debt": 4404010, "long_term_debt": null, "total_debt": 4404010, "total_liabilities": 59406108, "total_equity": 169726755, "shares_outstanding": 37825000, "goodwill_and_intangibles": 32412021 }, "cash_flow": { "operating_cash_flow": 18436553, "capital_expenditure": 79026998, "free_cash_flow": 97463551, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204111, "ticker_id": 8988, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2244015", "ebitda": "18755421", "netIncome": "1369842", "grossProfit": "10912000", "depreciation": "None", "totalRevenue": "47639237", "costOfRevenue": "36727237", "interestIncome": "None", "incomeBeforeTax": "2244019", "interestExpense": "None", "operatingIncome": "2609154", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "874177", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8302846", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36727237", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16511406", "sellingGeneralAndAdministrative": "14792031", "netIncomeFromContinuingOperations": "-4469843" }, "balance": { "goodwill": "19383291", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "229132863", "longTermDebt": "None", "shortTermDebt": "4404010", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13028730", "reportedCurrency": "USD", "retainedEarnings": "143893", "totalLiabilities": "59406108", "otherCurrentAssets": "21233885", "totalCurrentAssets": "46504840", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13598971", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182628023", "currentAccountsPayable": "2346510", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13383121", "totalShareholderEquity": "169726755", "capitalLeaseObligations": "13383121", "otherCurrentLiabilities": "7326373", "totalCurrentLiabilities": "45760542", "otherNonCurrentLiabilities": "785371", "totalNonCurrentLiabilities": "13645566", "cashAndShortTermInvestments": "11671984", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "13028730", "cashAndCashEquivalentsAtCarryingValue": "11671984", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1369842", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18436553", "capitalExpenditures": "79026998", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76437919", "cashflowFromInvestment": "-80026998", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16511406", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47639237, "cost_of_revenue": 36727237, "gross_profit": 10912000, "research_and_development": null, "selling_general_admin": 14792031, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2244015, "depreciation_amortisation": 16511406, "ebitda": 18755421, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 2244019, "tax_provision": 874177, "effective_tax_rate": null, "net_income": 1369842, "net_income_continuing_ops": -4469843, "net_income_to_common": 1369842, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11671984, "short_term_investments": null, "net_receivables": 13598971, "inventory": null, "other_current_assets": null, "total_current_assets": 46504840, "net_ppe": null, "goodwill": 19383291, "intangible_assets": 13028730, "goodwill_and_intangibles": 32412021, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 182628023, "total_assets": 229132863, "short_term_debt": 4404010, "accounts_payable": 2346510, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45760542, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13645566, "total_liabilities": 59406108, "total_debt": 4404010, "preferred_stock": null, "minority_interest": null, "retained_earnings": 143893, "total_equity": 169726755, "shares_outstanding": 37825000, "operating_cash_flow": 18436553, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79026998, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80026998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76437919, "free_cash_flow": 97463551, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2244015", "ebitda": "18755421", "netIncome": "1369842", "grossProfit": "10912000", "depreciation": "None", "totalRevenue": "47639237", "costOfRevenue": "36727237", "interestIncome": "None", "incomeBeforeTax": "2244019", "interestExpense": "None", "operatingIncome": "2609154", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "874177", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8302846", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36727237", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16511406", "sellingGeneralAndAdministrative": "14792031", "netIncomeFromContinuingOperations": "-4469843" }, "balance": { "goodwill": "19383291", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "229132863", "longTermDebt": "None", "shortTermDebt": "4404010", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13028730", "reportedCurrency": "USD", "retainedEarnings": "143893", "totalLiabilities": "59406108", "otherCurrentAssets": "21233885", "totalCurrentAssets": "46504840", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13598971", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182628023", "currentAccountsPayable": "2346510", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13383121", "totalShareholderEquity": "169726755", "capitalLeaseObligations": "13383121", "otherCurrentLiabilities": "7326373", "totalCurrentLiabilities": "45760542", "otherNonCurrentLiabilities": "785371", "totalNonCurrentLiabilities": "13645566", "cashAndShortTermInvestments": "11671984", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "13028730", "cashAndCashEquivalentsAtCarryingValue": "11671984", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1369842", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18436553", "capitalExpenditures": "79026998", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76437919", "cashflowFromInvestment": "-80026998", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16511406", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -1243475, "ebitda": -1224125, "pretax_income": -1224122, "tax_provision": 1827, "net_income": -1225949, "net_income_to_common": -1225949, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 652566, "total_current_assets": 15550182, "total_assets": 78927726, "short_term_debt": 1864779, "long_term_debt": null, "total_debt": 1864779, "total_liabilities": 29277487, "total_equity": 49650239, "shares_outstanding": 37825000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 35777, "capital_expenditure": 399927, "free_cash_flow": 435704, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204115, "ticker_id": 8988, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1224125", "netIncome": "-1225949", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1224122", "interestExpense": "None", "operatingIncome": "-1243475", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1827", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1243475", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "78927726", "longTermDebt": "None", "shortTermDebt": "1864779", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1225949", "totalLiabilities": "29277487", "otherCurrentAssets": "1041667", "totalCurrentAssets": "15550182", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13855949", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63377544", "currentAccountsPayable": "100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6216255", "totalShareholderEquity": "49650239", "capitalLeaseObligations": "6216255", "otherCurrentLiabilities": "8004450", "totalCurrentLiabilities": "23042678", "otherNonCurrentLiabilities": "1883333", "totalNonCurrentLiabilities": "6234809", "cashAndShortTermInvestments": "652566", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "652566", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8888", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "35777", "capitalExpenditures": "399927", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "368886", "cashflowFromInvestment": "-399932", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1243475, "depreciation_amortisation": null, "ebitda": -1224125, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1224122, "tax_provision": 1827, "effective_tax_rate": null, "net_income": -1225949, "net_income_continuing_ops": null, "net_income_to_common": -1225949, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 652566, "short_term_investments": null, "net_receivables": 13855949, "inventory": null, "other_current_assets": null, "total_current_assets": 15550182, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63377544, "total_assets": 78927726, "short_term_debt": 1864779, "accounts_payable": 100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23042678, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6234809, "total_liabilities": 29277487, "total_debt": 1864779, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1225949, "total_equity": 49650239, "shares_outstanding": 37825000, "operating_cash_flow": 35777, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 399927, "acquisitions": null, "other_investing": null, "investing_cash_flow": -399932, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 368886, "free_cash_flow": 435704, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1224125", "netIncome": "-1225949", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1224122", "interestExpense": "None", "operatingIncome": "-1243475", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1827", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1243475", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "78927726", "longTermDebt": "None", "shortTermDebt": "1864779", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1225949", "totalLiabilities": "29277487", "otherCurrentAssets": "1041667", "totalCurrentAssets": "15550182", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13855949", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63377544", "currentAccountsPayable": "100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6216255", "totalShareholderEquity": "49650239", "capitalLeaseObligations": "6216255", "otherCurrentLiabilities": "8004450", "totalCurrentLiabilities": "23042678", "otherNonCurrentLiabilities": "1883333", "totalNonCurrentLiabilities": "6234809", "cashAndShortTermInvestments": "652566", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "652566", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8888", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "35777", "capitalExpenditures": "399927", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "368886", "cashflowFromInvestment": "-399932", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": 21923451, "cost_of_revenue": 8732066, "gross_profit": 13191385, "ebit": -8964288, "ebitda": -2523175, "pretax_income": -10959321, "tax_provision": 1083083, "net_income": -12042404, "net_income_to_common": -12042404, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 643600, "total_current_assets": 1557791, "total_assets": 6397761, "short_term_debt": 144899, "long_term_debt": 222308429, "total_debt": 222453328, "total_liabilities": 3565000, "total_equity": 2832759, "shares_outstanding": 38392469, "goodwill_and_intangibles": 259023 }, "cash_flow": { "operating_cash_flow": 26056, "capital_expenditure": 1365146, "free_cash_flow": 1391202, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204104, "ticker_id": 8988, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8964288", "ebitda": "-2523175", "netIncome": "-12042404", "grossProfit": "13191385", "depreciation": "None", "totalRevenue": "21923451", "costOfRevenue": "8732066", "interestIncome": "None", "incomeBeforeTax": "-10959321", "interestExpense": "1995033", "operatingIncome": "-11019824", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1083083", "reportedCurrency": "USD", "netInterestIncome": "-1995033", "nonInterestIncome": "None", "operatingExpenses": "24211209", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8732066", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6441113", "sellingGeneralAndAdministrative": "17770097", "netIncomeFromContinuingOperations": "-12042404" }, "balance": { "goodwill": "159159", "inventory": "None", "commonStock": "3101", "currentDebt": "None", "investments": "None", "totalAssets": "6397761", "longTermDebt": "222308429", "shortTermDebt": "144899", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "99864", "reportedCurrency": "USD", "retainedEarnings": "-293906", "totalLiabilities": "3565000", "otherCurrentAssets": "111887", "totalCurrentAssets": "1557791", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "802304", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4839970", "currentAccountsPayable": "63977", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2021423", "totalShareholderEquity": "2832759", "capitalLeaseObligations": "29288076", "otherCurrentLiabilities": "209303", "totalCurrentLiabilities": "568669", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2996332", "cashAndShortTermInvestments": "643600", "commonStockSharesOutstanding": "38392469", "intangibleAssetsExcludingGoodwill": "99864", "cashAndCashEquivalentsAtCarryingValue": "643600", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97179", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26056", "capitalExpenditures": "1365146", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "821814", "cashflowFromInvestment": "-1154671", "stockBasedCompensation": "7317401", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66532", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21923451, "cost_of_revenue": 8732066, "gross_profit": 13191385, "research_and_development": null, "selling_general_admin": 17770097, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8964288, "depreciation_amortisation": 6441113, "ebitda": -2523175, "interest_expense": 1995033, "interest_income": null, "other_non_operating": null, "pretax_income": -10959321, "tax_provision": 1083083, "effective_tax_rate": null, "net_income": -12042404, "net_income_continuing_ops": -12042404, "net_income_to_common": -12042404, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 643600, "short_term_investments": null, "net_receivables": 802304, "inventory": null, "other_current_assets": null, "total_current_assets": 1557791, "net_ppe": null, "goodwill": 159159, "intangible_assets": 99864, "goodwill_and_intangibles": 259023, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4839970, "total_assets": 6397761, "short_term_debt": 144899, "accounts_payable": 63977, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 568669, "long_term_debt": 222308429, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2996332, "total_liabilities": 3565000, "total_debt": 222453328, "preferred_stock": null, "minority_interest": null, "retained_earnings": -293906, "total_equity": 2832759, "shares_outstanding": 38392469, "operating_cash_flow": 26056, "stock_based_compensation": 7317401, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1365146, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1154671, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 821814, "free_cash_flow": 1391202, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8964288", "ebitda": "-2523175", "netIncome": "-12042404", "grossProfit": "13191385", "depreciation": "None", "totalRevenue": "21923451", "costOfRevenue": "8732066", "interestIncome": "None", "incomeBeforeTax": "-10959321", "interestExpense": "1995033", "operatingIncome": "-11019824", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1083083", "reportedCurrency": "USD", "netInterestIncome": "-1995033", "nonInterestIncome": "None", "operatingExpenses": "24211209", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8732066", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6441113", "sellingGeneralAndAdministrative": "17770097", "netIncomeFromContinuingOperations": "-12042404" }, "balance": { "goodwill": "159159", "inventory": "None", "commonStock": "3101", "currentDebt": "None", "investments": "None", "totalAssets": "6397761", "longTermDebt": "222308429", "shortTermDebt": "144899", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "99864", "reportedCurrency": "USD", "retainedEarnings": "-293906", "totalLiabilities": "3565000", "otherCurrentAssets": "111887", "totalCurrentAssets": "1557791", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "802304", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4839970", "currentAccountsPayable": "63977", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2021423", "totalShareholderEquity": "2832759", "capitalLeaseObligations": "29288076", "otherCurrentLiabilities": "209303", "totalCurrentLiabilities": "568669", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2996332", "cashAndShortTermInvestments": "643600", "commonStockSharesOutstanding": "38392469", "intangibleAssetsExcludingGoodwill": "99864", "cashAndCashEquivalentsAtCarryingValue": "643600", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97179", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26056", "capitalExpenditures": "1365146", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "821814", "cashflowFromInvestment": "-1154671", "stockBasedCompensation": "7317401", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66532", "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": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": 23560975, "cost_of_revenue": 9229392, "gross_profit": 14331583, "ebit": -5197370, "ebitda": 2901979, "pretax_income": -3716330, "tax_provision": -2193064, "net_income": -1523266, "net_income_to_common": -1523266, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114441279, "total_current_assets": 167749997, "total_assets": 651352198, "short_term_debt": 18119325, "long_term_debt": null, "total_debt": 18119325, "total_liabilities": 168888158, "total_equity": 482464040, "shares_outstanding": 38344239, "goodwill_and_intangibles": 32966237 }, "cash_flow": { "operating_cash_flow": 25494015, "capital_expenditure": 152793975, "free_cash_flow": 178287990, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204105, "ticker_id": 8988, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5197370", "ebitda": "2901979", "netIncome": "-1523266", "grossProfit": "14331583", "depreciation": "None", "totalRevenue": "23560975", "costOfRevenue": "9229392", "interestIncome": "None", "incomeBeforeTax": "-3716330", "interestExpense": "None", "operatingIncome": "-5197370", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2193064", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "19528953", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9229392", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8099349", "sellingGeneralAndAdministrative": "11429604", "netIncomeFromContinuingOperations": "-1523266" }, "balance": { "goodwill": "20145663", "inventory": "None", "commonStock": "383443", "currentDebt": "None", "investments": "None", "totalAssets": "651352198", "longTermDebt": "None", "shortTermDebt": "18119325", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12820574", "reportedCurrency": "USD", "retainedEarnings": "-24538645", "totalLiabilities": "168888158", "otherCurrentAssets": "53045627", "totalCurrentAssets": "167749997", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "263091", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483602201", "currentAccountsPayable": "64633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23396028", "totalShareholderEquity": "482464040", "capitalLeaseObligations": "23396028", "otherCurrentLiabilities": "56344312", "totalCurrentLiabilities": "82525542", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "86362616", "cashAndShortTermInvestments": "114441279", "commonStockSharesOutstanding": "38344239", "intangibleAssetsExcludingGoodwill": "12820574", "cashAndCashEquivalentsAtCarryingValue": "114441279", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12170", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25494015", "capitalExpenditures": "152793975", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-340175861", "cashflowFromInvestment": "151720142", "stockBasedCompensation": "8095099", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72263", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23560975, "cost_of_revenue": 9229392, "gross_profit": 14331583, "research_and_development": null, "selling_general_admin": 11429604, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5197370, "depreciation_amortisation": 8099349, "ebitda": 2901979, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3716330, "tax_provision": -2193064, "effective_tax_rate": null, "net_income": -1523266, "net_income_continuing_ops": -1523266, "net_income_to_common": -1523266, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114441279, "short_term_investments": null, "net_receivables": 263091, "inventory": null, "other_current_assets": null, "total_current_assets": 167749997, "net_ppe": null, "goodwill": 20145663, "intangible_assets": 12820574, "goodwill_and_intangibles": 32966237, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 483602201, "total_assets": 651352198, "short_term_debt": 18119325, "accounts_payable": 64633, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82525542, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 86362616, "total_liabilities": 168888158, "total_debt": 18119325, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24538645, "total_equity": 482464040, "shares_outstanding": 38344239, "operating_cash_flow": 25494015, "stock_based_compensation": 8095099, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152793975, "acquisitions": null, "other_investing": null, "investing_cash_flow": 151720142, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -340175861, "free_cash_flow": 178287990, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5197370", "ebitda": "2901979", "netIncome": "-1523266", "grossProfit": "14331583", "depreciation": "None", "totalRevenue": "23560975", "costOfRevenue": "9229392", "interestIncome": "None", "incomeBeforeTax": "-3716330", "interestExpense": "None", "operatingIncome": "-5197370", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2193064", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "19528953", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9229392", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8099349", "sellingGeneralAndAdministrative": "11429604", "netIncomeFromContinuingOperations": "-1523266" }, "balance": { "goodwill": "20145663", "inventory": "None", "commonStock": "383443", "currentDebt": "None", "investments": "None", "totalAssets": "651352198", "longTermDebt": "None", "shortTermDebt": "18119325", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12820574", "reportedCurrency": "USD", "retainedEarnings": "-24538645", "totalLiabilities": "168888158", "otherCurrentAssets": "53045627", "totalCurrentAssets": "167749997", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "263091", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483602201", "currentAccountsPayable": "64633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23396028", "totalShareholderEquity": "482464040", "capitalLeaseObligations": "23396028", "otherCurrentLiabilities": "56344312", "totalCurrentLiabilities": "82525542", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "86362616", "cashAndShortTermInvestments": "114441279", "commonStockSharesOutstanding": "38344239", "intangibleAssetsExcludingGoodwill": "12820574", "cashAndCashEquivalentsAtCarryingValue": "114441279", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12170", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25494015", "capitalExpenditures": "152793975", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-340175861", "cashflowFromInvestment": "151720142", "stockBasedCompensation": "8095099", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72263", "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": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": 20179766, "cost_of_revenue": 6989495, "gross_profit": 13190271, "ebit": -14504064, "ebitda": -8132886, "pretax_income": -15687018, "tax_provision": 66698, "net_income": -15753716, "net_income_to_common": -15753716, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166490556, "total_current_assets": 211554083, "total_assets": 555074903, "short_term_debt": 5286640, "long_term_debt": null, "total_debt": 5286640, "total_liabilities": 74023019, "total_equity": 481051884, "shares_outstanding": 33742031, "goodwill_and_intangibles": 32657320 }, "cash_flow": { "operating_cash_flow": -16926704, "capital_expenditure": 15531489, "free_cash_flow": -1395215, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204107, "ticker_id": 8988, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14504064", "ebitda": "-8132886", "netIncome": "-15753716", "grossProfit": "13190271", "depreciation": "None", "totalRevenue": "20179766", "costOfRevenue": "6989495", "interestIncome": "None", "incomeBeforeTax": "-15687018", "interestExpense": "None", "operatingIncome": "-14504064", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "66698", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27694335", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6989495", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6371178", "sellingGeneralAndAdministrative": "21323157", "netIncomeFromContinuingOperations": "-15753716" }, "balance": { "goodwill": "19848419", "inventory": "None", "commonStock": "382601", "currentDebt": "None", "investments": "None", "totalAssets": "555074903", "longTermDebt": "None", "shortTermDebt": "5286640", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12808901", "reportedCurrency": "USD", "retainedEarnings": "-23015379", "totalLiabilities": "74023019", "otherCurrentAssets": "27622498", "totalCurrentAssets": "211554083", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17441029", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343520820", "currentAccountsPayable": "5361367", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41356070", "totalShareholderEquity": "481051884", "capitalLeaseObligations": "41356070", "otherCurrentLiabilities": "13210275", "totalCurrentLiabilities": "32392432", "otherNonCurrentLiabilities": "196343", "totalNonCurrentLiabilities": "41630587", "cashAndShortTermInvestments": "166490556", "commonStockSharesOutstanding": "33742031", "intangibleAssetsExcludingGoodwill": "12808901", "cashAndCashEquivalentsAtCarryingValue": "166490556", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15753716", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-16926704", "capitalExpenditures": "15531489", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181354298", "cashflowFromInvestment": "-14507489", "stockBasedCompensation": "8772898", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6371178", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20179766, "cost_of_revenue": 6989495, "gross_profit": 13190271, "research_and_development": null, "selling_general_admin": 21323157, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14504064, "depreciation_amortisation": 6371178, "ebitda": -8132886, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -15687018, "tax_provision": 66698, "effective_tax_rate": null, "net_income": -15753716, "net_income_continuing_ops": -15753716, "net_income_to_common": -15753716, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166490556, "short_term_investments": null, "net_receivables": 17441029, "inventory": null, "other_current_assets": null, "total_current_assets": 211554083, "net_ppe": null, "goodwill": 19848419, "intangible_assets": 12808901, "goodwill_and_intangibles": 32657320, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 343520820, "total_assets": 555074903, "short_term_debt": 5286640, "accounts_payable": 5361367, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32392432, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41630587, "total_liabilities": 74023019, "total_debt": 5286640, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23015379, "total_equity": 481051884, "shares_outstanding": 33742031, "operating_cash_flow": -16926704, "stock_based_compensation": 8772898, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15531489, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14507489, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 181354298, "free_cash_flow": -1395215, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14504064", "ebitda": "-8132886", "netIncome": "-15753716", "grossProfit": "13190271", "depreciation": "None", "totalRevenue": "20179766", "costOfRevenue": "6989495", "interestIncome": "None", "incomeBeforeTax": "-15687018", "interestExpense": "None", "operatingIncome": "-14504064", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "66698", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27694335", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6989495", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6371178", "sellingGeneralAndAdministrative": "21323157", "netIncomeFromContinuingOperations": "-15753716" }, "balance": { "goodwill": "19848419", "inventory": "None", "commonStock": "382601", "currentDebt": "None", "investments": "None", "totalAssets": "555074903", "longTermDebt": "None", "shortTermDebt": "5286640", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12808901", "reportedCurrency": "USD", "retainedEarnings": "-23015379", "totalLiabilities": "74023019", "otherCurrentAssets": "27622498", "totalCurrentAssets": "211554083", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17441029", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343520820", "currentAccountsPayable": "5361367", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41356070", "totalShareholderEquity": "481051884", "capitalLeaseObligations": "41356070", "otherCurrentLiabilities": "13210275", "totalCurrentLiabilities": "32392432", "otherNonCurrentLiabilities": "196343", "totalNonCurrentLiabilities": "41630587", "cashAndShortTermInvestments": "166490556", "commonStockSharesOutstanding": "33742031", "intangibleAssetsExcludingGoodwill": "12808901", "cashAndCashEquivalentsAtCarryingValue": "166490556", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15753716", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-16926704", "capitalExpenditures": "15531489", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181354298", "cashflowFromInvestment": "-14507489", "stockBasedCompensation": "8772898", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6371178", "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": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": 18662249, "cost_of_revenue": 7201168, "gross_profit": 11461081, "ebit": -9156464, "ebitda": -4015751, "pretax_income": -8387461, "tax_provision": 445931, "net_income": -8833392, "net_income_to_common": -8833392, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16397894, "total_current_assets": 50291218, "total_assets": 386315316, "short_term_debt": 5160985, "long_term_debt": null, "total_debt": 5160985, "total_liabilities": 78347341, "total_equity": 307967975, "shares_outstanding": 37825000, "goodwill_and_intangibles": 33400324 }, "cash_flow": { "operating_cash_flow": -3898685, "capital_expenditure": 80795605, "free_cash_flow": 76896920, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204108, "ticker_id": 8988, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9156464", "ebitda": "-4015751", "netIncome": "-8833392", "grossProfit": "11461081", "depreciation": "None", "totalRevenue": "18662249", "costOfRevenue": "7201168", "interestIncome": "None", "incomeBeforeTax": "-8387461", "interestExpense": "None", "operatingIncome": "-9156464", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "445931", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "20617545", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7201168", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5140713", "sellingGeneralAndAdministrative": "15476832", "netIncomeFromContinuingOperations": "-8833392" }, "balance": { "goodwill": "20190268", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "386315316", "longTermDebt": "None", "shortTermDebt": "5160985", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "13210056", "reportedCurrency": "USD", "retainedEarnings": "-7261663", "totalLiabilities": "78347341", "otherCurrentAssets": "17531880", "totalCurrentAssets": "50291218", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16361444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "336024098", "currentAccountsPayable": "1258988", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43107817", "totalShareholderEquity": "307967975", "capitalLeaseObligations": "43107817", "otherCurrentLiabilities": "16177823", "totalCurrentLiabilities": "34997944", "otherNonCurrentLiabilities": "392686", "totalNonCurrentLiabilities": "43349397", "cashAndShortTermInvestments": "16397894", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "13210056", "cashAndCashEquivalentsAtCarryingValue": "16397894", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8833392", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3898685", "capitalExpenditures": "80795605", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92748625", "cashflowFromInvestment": "-80795605", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5140713", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18662249, "cost_of_revenue": 7201168, "gross_profit": 11461081, "research_and_development": null, "selling_general_admin": 15476832, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9156464, "depreciation_amortisation": 5140713, "ebitda": -4015751, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -8387461, "tax_provision": 445931, "effective_tax_rate": null, "net_income": -8833392, "net_income_continuing_ops": -8833392, "net_income_to_common": -8833392, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16397894, "short_term_investments": null, "net_receivables": 16361444, "inventory": null, "other_current_assets": null, "total_current_assets": 50291218, "net_ppe": null, "goodwill": 20190268, "intangible_assets": 13210056, "goodwill_and_intangibles": 33400324, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 336024098, "total_assets": 386315316, "short_term_debt": 5160985, "accounts_payable": 1258988, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34997944, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43349397, "total_liabilities": 78347341, "total_debt": 5160985, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7261663, "total_equity": 307967975, "shares_outstanding": 37825000, "operating_cash_flow": -3898685, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80795605, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80795605, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92748625, "free_cash_flow": 76896920, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9156464", "ebitda": "-4015751", "netIncome": "-8833392", "grossProfit": "11461081", "depreciation": "None", "totalRevenue": "18662249", "costOfRevenue": "7201168", "interestIncome": "None", "incomeBeforeTax": "-8387461", "interestExpense": "None", "operatingIncome": "-9156464", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "445931", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "20617545", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7201168", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5140713", "sellingGeneralAndAdministrative": "15476832", "netIncomeFromContinuingOperations": "-8833392" }, "balance": { "goodwill": "20190268", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "386315316", "longTermDebt": "None", "shortTermDebt": "5160985", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "13210056", "reportedCurrency": "USD", "retainedEarnings": "-7261663", "totalLiabilities": "78347341", "otherCurrentAssets": "17531880", "totalCurrentAssets": "50291218", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16361444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "336024098", "currentAccountsPayable": "1258988", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43107817", "totalShareholderEquity": "307967975", "capitalLeaseObligations": "43107817", "otherCurrentLiabilities": "16177823", "totalCurrentLiabilities": "34997944", "otherNonCurrentLiabilities": "392686", "totalNonCurrentLiabilities": "43349397", "cashAndShortTermInvestments": "16397894", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "13210056", "cashAndCashEquivalentsAtCarryingValue": "16397894", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8833392", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3898685", "capitalExpenditures": "80795605", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92748625", "cashflowFromInvestment": "-80795605", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5140713", "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": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": 16767516, "cost_of_revenue": 6650677, "gross_profit": 10116839, "ebit": 1762300, "ebitda": 5969042, "pretax_income": 1238836, "tax_provision": 386948, "net_income": 851888, "net_income_to_common": 851888, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25574593, "total_current_assets": 70638442, "total_assets": 314364950, "short_term_debt": 4906605, "long_term_debt": null, "total_debt": 4906605, "total_liabilities": 96818954, "total_equity": 217545996, "shares_outstanding": 37825000, "goodwill_and_intangibles": 32006037 }, "cash_flow": { "operating_cash_flow": -2933953, "capital_expenditure": 50165143, "free_cash_flow": 47231190, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204109, "ticker_id": 8988, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1762300", "ebitda": "5969042", "netIncome": "851888", "grossProfit": "10116839", "depreciation": "None", "totalRevenue": "16767516", "costOfRevenue": "6650677", "interestIncome": "None", "incomeBeforeTax": "1238836", "interestExpense": "None", "operatingIncome": "1762300", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "386948", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8354539", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6650677", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4206742", "sellingGeneralAndAdministrative": "4147797", "netIncomeFromContinuingOperations": "771406" }, "balance": { "goodwill": "19243410", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "314364950", "longTermDebt": "None", "shortTermDebt": "4906605", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12762627", "reportedCurrency": "USD", "retainedEarnings": "1571729", "totalLiabilities": "96818954", "otherCurrentAssets": "39900058", "totalCurrentAssets": "70638442", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5163791", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "243726508", "currentAccountsPayable": "1328847", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13629497", "totalShareholderEquity": "217545996", "capitalLeaseObligations": "13629497", "otherCurrentLiabilities": "18755841", "totalCurrentLiabilities": "47151297", "otherNonCurrentLiabilities": "36493220", "totalNonCurrentLiabilities": "49667657", "cashAndShortTermInvestments": "25574593", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "12762627", "cashAndCashEquivalentsAtCarryingValue": "25574593", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1427836", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2933953", "capitalExpenditures": "50165143", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49974548", "cashflowFromInvestment": "-50165143", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3829644", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16767516, "cost_of_revenue": 6650677, "gross_profit": 10116839, "research_and_development": null, "selling_general_admin": 4147797, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1762300, "depreciation_amortisation": 4206742, "ebitda": 5969042, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1238836, "tax_provision": 386948, "effective_tax_rate": null, "net_income": 851888, "net_income_continuing_ops": 771406, "net_income_to_common": 851888, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25574593, "short_term_investments": null, "net_receivables": 5163791, "inventory": null, "other_current_assets": null, "total_current_assets": 70638442, "net_ppe": null, "goodwill": 19243410, "intangible_assets": 12762627, "goodwill_and_intangibles": 32006037, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 243726508, "total_assets": 314364950, "short_term_debt": 4906605, "accounts_payable": 1328847, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47151297, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49667657, "total_liabilities": 96818954, "total_debt": 4906605, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1571729, "total_equity": 217545996, "shares_outstanding": 37825000, "operating_cash_flow": -2933953, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50165143, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50165143, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49974548, "free_cash_flow": 47231190, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1762300", "ebitda": "5969042", "netIncome": "851888", "grossProfit": "10116839", "depreciation": "None", "totalRevenue": "16767516", "costOfRevenue": "6650677", "interestIncome": "None", "incomeBeforeTax": "1238836", "interestExpense": "None", "operatingIncome": "1762300", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "386948", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8354539", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6650677", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4206742", "sellingGeneralAndAdministrative": "4147797", "netIncomeFromContinuingOperations": "771406" }, "balance": { "goodwill": "19243410", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "314364950", "longTermDebt": "None", "shortTermDebt": "4906605", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12762627", "reportedCurrency": "USD", "retainedEarnings": "1571729", "totalLiabilities": "96818954", "otherCurrentAssets": "39900058", "totalCurrentAssets": "70638442", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5163791", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "243726508", "currentAccountsPayable": "1328847", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13629497", "totalShareholderEquity": "217545996", "capitalLeaseObligations": "13629497", "otherCurrentLiabilities": "18755841", "totalCurrentLiabilities": "47151297", "otherNonCurrentLiabilities": "36493220", "totalNonCurrentLiabilities": "49667657", "cashAndShortTermInvestments": "25574593", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "12762627", "cashAndCashEquivalentsAtCarryingValue": "25574593", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1427836", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2933953", "capitalExpenditures": "50165143", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49974548", "cashflowFromInvestment": "-50165143", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3829644", "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": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": 14921153, "cost_of_revenue": 11986373, "gross_profit": 2934780, "ebit": -1289185, "ebitda": 3693652, "pretax_income": -1289186, "tax_provision": -252016, "net_income": -1037170, "net_income_to_common": -1037170, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11671984, "total_current_assets": 46504840, "total_assets": 229132863, "short_term_debt": 4372544, "long_term_debt": null, "total_debt": 4372544, "total_liabilities": 59406108, "total_equity": 169726755, "shares_outstanding": 37825000, "goodwill_and_intangibles": 32412021 }, "cash_flow": { "operating_cash_flow": -1523262, "capital_expenditure": 72838494, "free_cash_flow": 71315232, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204110, "ticker_id": 8988, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1289185", "ebitda": "3693652", "netIncome": "-1037170", "grossProfit": "2934780", "depreciation": "None", "totalRevenue": "14921153", "costOfRevenue": "11986373", "interestIncome": "None", "incomeBeforeTax": "-1289186", "interestExpense": "None", "operatingIncome": "434744", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-252016", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2500036", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11986373", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4982837", "sellingGeneralAndAdministrative": "8989221", "netIncomeFromContinuingOperations": "-6876855" }, "balance": { "goodwill": "19383291", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "229132863", "longTermDebt": "None", "shortTermDebt": "4372544", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13028730", "reportedCurrency": "USD", "retainedEarnings": "143893", "totalLiabilities": "59406108", "otherCurrentAssets": "21233885", "totalCurrentAssets": "46504840", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13598971", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182628023", "currentAccountsPayable": "2346510", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13383121", "totalShareholderEquity": "169726755", "capitalLeaseObligations": "13383121", "otherCurrentLiabilities": "7357839", "totalCurrentLiabilities": "45760542", "otherNonCurrentLiabilities": "785371", "totalNonCurrentLiabilities": "13645566", "cashAndShortTermInvestments": "11671984", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "13028730", "cashAndCashEquivalentsAtCarryingValue": "11671984", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1037170", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1523262", "capitalExpenditures": "72838494", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62799987", "cashflowFromInvestment": "-72930178", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4982837", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14921153, "cost_of_revenue": 11986373, "gross_profit": 2934780, "research_and_development": null, "selling_general_admin": 8989221, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1289185, "depreciation_amortisation": 4982837, "ebitda": 3693652, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1289186, "tax_provision": -252016, "effective_tax_rate": null, "net_income": -1037170, "net_income_continuing_ops": -6876855, "net_income_to_common": -1037170, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11671984, "short_term_investments": null, "net_receivables": 13598971, "inventory": null, "other_current_assets": null, "total_current_assets": 46504840, "net_ppe": null, "goodwill": 19383291, "intangible_assets": 13028730, "goodwill_and_intangibles": 32412021, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 182628023, "total_assets": 229132863, "short_term_debt": 4372544, "accounts_payable": 2346510, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45760542, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13645566, "total_liabilities": 59406108, "total_debt": 4372544, "preferred_stock": null, "minority_interest": null, "retained_earnings": 143893, "total_equity": 169726755, "shares_outstanding": 37825000, "operating_cash_flow": -1523262, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72838494, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72930178, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62799987, "free_cash_flow": 71315232, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1289185", "ebitda": "3693652", "netIncome": "-1037170", "grossProfit": "2934780", "depreciation": "None", "totalRevenue": "14921153", "costOfRevenue": "11986373", "interestIncome": "None", "incomeBeforeTax": "-1289186", "interestExpense": "None", "operatingIncome": "434744", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-252016", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2500036", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11986373", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4982837", "sellingGeneralAndAdministrative": "8989221", "netIncomeFromContinuingOperations": "-6876855" }, "balance": { "goodwill": "19383291", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "229132863", "longTermDebt": "None", "shortTermDebt": "4372544", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13028730", "reportedCurrency": "USD", "retainedEarnings": "143893", "totalLiabilities": "59406108", "otherCurrentAssets": "21233885", "totalCurrentAssets": "46504840", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13598971", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182628023", "currentAccountsPayable": "2346510", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13383121", "totalShareholderEquity": "169726755", "capitalLeaseObligations": "13383121", "otherCurrentLiabilities": "7357839", "totalCurrentLiabilities": "45760542", "otherNonCurrentLiabilities": "785371", "totalNonCurrentLiabilities": "13645566", "cashAndShortTermInvestments": "11671984", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "13028730", "cashAndCashEquivalentsAtCarryingValue": "11671984", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1037170", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1523262", "capitalExpenditures": "72838494", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62799987", "cashflowFromInvestment": "-72930178", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4982837", "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": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": 11959051, "cost_of_revenue": 9784418, "gross_profit": 2174633, "ebit": 19051, "ebitda": 4343802, "pretax_income": 19055, "tax_provision": 383618, "net_income": -364563, "net_income_to_common": -364563, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24720467, "total_current_assets": 58918542, "total_assets": 117125924, "short_term_debt": 4006086, "long_term_debt": null, "total_debt": 4006086, "total_liabilities": 51367933, "total_equity": 65757991, "shares_outstanding": 37825000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19624021, "capital_expenditure": 2793353, "free_cash_flow": 22417374, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204112, "ticker_id": 8988, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19051", "ebitda": "4343802", "netIncome": "-364563", "grossProfit": "2174633", "depreciation": "None", "totalRevenue": "11959051", "costOfRevenue": "9784418", "interestIncome": "None", "incomeBeforeTax": "19055", "interestExpense": "None", "operatingIncome": "-1169769", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "383618", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3344402", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9784418", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4324751", "sellingGeneralAndAdministrative": "3344402", "netIncomeFromContinuingOperations": "-364563" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "117125924", "longTermDebt": "None", "shortTermDebt": "4006086", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1181063", "totalLiabilities": "51367933", "otherCurrentAssets": "20777429", "totalCurrentAssets": "58918542", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13420646", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58207382", "currentAccountsPayable": "2289451", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10893903", "totalShareholderEquity": "65757991", "capitalLeaseObligations": "10893903", "otherCurrentLiabilities": "7058386", "totalCurrentLiabilities": "44312887", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7055046", "cashAndShortTermInvestments": "24720467", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24720467", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-364563", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19624021", "capitalExpenditures": "2793353", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2515376", "cashflowFromInvestment": "-2793353", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4324751", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11959051, "cost_of_revenue": 9784418, "gross_profit": 2174633, "research_and_development": null, "selling_general_admin": 3344402, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19051, "depreciation_amortisation": 4324751, "ebitda": 4343802, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 19055, "tax_provision": 383618, "effective_tax_rate": null, "net_income": -364563, "net_income_continuing_ops": -364563, "net_income_to_common": -364563, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24720467, "short_term_investments": null, "net_receivables": 13420646, "inventory": null, "other_current_assets": null, "total_current_assets": 58918542, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 58207382, "total_assets": 117125924, "short_term_debt": 4006086, "accounts_payable": 2289451, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44312887, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7055046, "total_liabilities": 51367933, "total_debt": 4006086, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1181063, "total_equity": 65757991, "shares_outstanding": 37825000, "operating_cash_flow": 19624021, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2793353, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2793353, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2515376, "free_cash_flow": 22417374, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19051", "ebitda": "4343802", "netIncome": "-364563", "grossProfit": "2174633", "depreciation": "None", "totalRevenue": "11959051", "costOfRevenue": "9784418", "interestIncome": "None", "incomeBeforeTax": "19055", "interestExpense": "None", "operatingIncome": "-1169769", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "383618", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3344402", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9784418", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4324751", "sellingGeneralAndAdministrative": "3344402", "netIncomeFromContinuingOperations": "-364563" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "117125924", "longTermDebt": "None", "shortTermDebt": "4006086", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1181063", "totalLiabilities": "51367933", "otherCurrentAssets": "20777429", "totalCurrentAssets": "58918542", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13420646", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58207382", "currentAccountsPayable": "2289451", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10893903", "totalShareholderEquity": "65757991", "capitalLeaseObligations": "10893903", "otherCurrentLiabilities": "7058386", "totalCurrentLiabilities": "44312887", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7055046", "cashAndShortTermInvestments": "24720467", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24720467", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-364563", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19624021", "capitalExpenditures": "2793353", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2515376", "cashflowFromInvestment": "-2793353", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4324751", "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": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": 12589701, "cost_of_revenue": 8917592, "gross_profit": 3672109, "ebit": 2497300, "ebitda": 7291633, "pretax_income": 2497299, "tax_provision": 552234, "net_income": 1945065, "net_income_to_common": 1945065, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 37825000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3735394, "capital_expenditure": 3332089, "free_cash_flow": 7067483, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204113, "ticker_id": 8988, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2497300", "ebitda": "7291633", "netIncome": "1945065", "grossProfit": "3672109", "depreciation": "None", "totalRevenue": "12589701", "costOfRevenue": "8917592", "interestIncome": "None", "incomeBeforeTax": "2497299", "interestExpense": "None", "operatingIncome": "2410620", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "552234", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1261489", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8917592", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4794333", "sellingGeneralAndAdministrative": "1261489", "netIncomeFromContinuingOperations": "1945065" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1945065", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3735394", "capitalExpenditures": "3332089", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1895805", "cashflowFromInvestment": "-4332089", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4322291", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12589701, "cost_of_revenue": 8917592, "gross_profit": 3672109, "research_and_development": null, "selling_general_admin": 1261489, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2497300, "depreciation_amortisation": 4794333, "ebitda": 7291633, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 2497299, "tax_provision": 552234, "effective_tax_rate": null, "net_income": 1945065, "net_income_continuing_ops": 1945065, "net_income_to_common": 1945065, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 37825000, "operating_cash_flow": 3735394, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3332089, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4332089, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1895805, "free_cash_flow": 7067483, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2497300", "ebitda": "7291633", "netIncome": "1945065", "grossProfit": "3672109", "depreciation": "None", "totalRevenue": "12589701", "costOfRevenue": "8917592", "interestIncome": "None", "incomeBeforeTax": "2497299", "interestExpense": "None", "operatingIncome": "2410620", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "552234", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1261489", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8917592", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4794333", "sellingGeneralAndAdministrative": "1261489", "netIncomeFromContinuingOperations": "1945065" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1945065", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3735394", "capitalExpenditures": "3332089", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1895805", "cashflowFromInvestment": "-4332089", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4322291", "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": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "income_statement": { "revenue": 8169332, "cost_of_revenue": 6038854, "gross_profit": 2130478, "ebit": 1016849, "ebitda": 3898376, "pretax_income": 1016851, "tax_provision": 190341, "net_income": 826510, "net_income_to_common": 826510, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 37825000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3399600, "capital_expenditure": 63062, "free_cash_flow": -3336538, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204114, "ticker_id": 8988, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:36.641188+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1016849", "ebitda": "3898376", "netIncome": "826510", "grossProfit": "2130478", "depreciation": "None", "totalRevenue": "8169332", "costOfRevenue": "6038854", "interestIncome": "None", "incomeBeforeTax": "1016851", "interestExpense": "None", "operatingIncome": "933559", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "190341", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1196919", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6038854", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2881527", "sellingGeneralAndAdministrative": "1196919", "netIncomeFromContinuingOperations": "826510" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "826510", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3399600", "capitalExpenditures": "63062", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9289559", "cashflowFromInvestment": "-63062", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2881527", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8169332, "cost_of_revenue": 6038854, "gross_profit": 2130478, "research_and_development": null, "selling_general_admin": 1196919, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1016849, "depreciation_amortisation": 2881527, "ebitda": 3898376, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1016851, "tax_provision": 190341, "effective_tax_rate": null, "net_income": 826510, "net_income_continuing_ops": 826510, "net_income_to_common": 826510, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 37825000, "operating_cash_flow": -3399600, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63062, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63062, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9289559, "free_cash_flow": -3336538, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1016849", "ebitda": "3898376", "netIncome": "826510", "grossProfit": "2130478", "depreciation": "None", "totalRevenue": "8169332", "costOfRevenue": "6038854", "interestIncome": "None", "incomeBeforeTax": "1016851", "interestExpense": "None", "operatingIncome": "933559", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "190341", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1196919", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6038854", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2881527", "sellingGeneralAndAdministrative": "1196919", "netIncomeFromContinuingOperations": "826510" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "37825000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "826510", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3399600", "capitalExpenditures": "63062", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9289559", "cashflowFromInvestment": "-63062", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2881527", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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": 3, "quarterly_financial_periods": 9, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }