{ "ticker": { "uuid": "b6d4905f-e2ca-4f5c-ab1e-43fdc3717328", "symbol": "ZSTK", "name": "ZeroStack Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/b6d4905f-e2ca-4f5c-ab1e-43fdc3717328/", "api_url": "https://sharemaestro.com/factors/api/tickers/b6d4905f-e2ca-4f5c-ab1e-43fdc3717328/" }, "ticker_metadata": { "id": 9103, "uuid": "b6d4905f-e2ca-4f5c-ab1e-43fdc3717328", "symbol": "ZSTK", "name": "ZeroStack Corp.", "asset_type": "equity", "market_cap": 11082900, "stock_exchange_id": 2, "industry": "Asset Management", "sector": "Financial Services", "description": "ZeroStack Corp. The company is headquartered in Fort Lauderdale, Florida.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b6d4905f-e2ca-4f5c-ab1e-43fdc3717328", "symbol": "ZSTK", "name": "ZeroStack Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/b6d4905f-e2ca-4f5c-ab1e-43fdc3717328/", "api_url": "https://sharemaestro.com/factors/api/tickers/b6d4905f-e2ca-4f5c-ab1e-43fdc3717328/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.33, "quality": 0.33, "momentum": 0.33, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 4.82, "market_cap": 47997560, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -4.2295, "piotroski_f_score": 2, "momentum_12_1": -0.7796, "volatility_252d": 1.3589 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:40.554531+00:00", "batch_id": "" }, "size": { "price_close": 4.82, "market_cap": 47997560, "market_cap_usd": 47997560, "enterprise_value": 49315560, "shares_outstanding": 9958000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.3044, "ptbv_ratio": 14.2005, "ps_ratio": 1.1658, "pcf_ratio": null, "pfcf_ratio": -5.1865, "ev_ebitda": null, "ev_ebit": -4.279, "ev_sales": 1.1978, "ev_fcf": -5.329, "earnings_yield": null, "fcf_yield": -0.1877, "price_to_sales": 1.1658, "price_to_book": 1.3044, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.8348 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.001, "operating_margin": -0.2799, "net_margin": -3.7802, "ebitda_margin": -0.2701, "fcf_margin": -0.2248, "roe": -4.2295, "roa": -3.444, "roic": -0.2268, "roc_greenblatt": null, "asset_turnover": 0.9111, "cash_conversion": 0.0595, "accruals_ratio": -3.2277, "sbc_to_revenue": 0.0925, "piotroski_f_score": 2, "altman_z_score": -6.1575, "earnings_stability_5y": 1.7869, "revenue_stability_5y": 0.8119, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0009, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2281, "net_debt_to_ebitda": -0.1185, "debt_to_assets": 0.0729, "interest_coverage": -44.6707, "current_ratio": 1.388, "quick_ratio": 1.189, "net_debt": 1318000, "local_beta": 0.0056, "volatility_252d": 1.3589, "volatility_60d": 3.27, "max_drawdown_12m": -0.8556, "risk_adjusted_momentum": -0.5737 }, "growth": { "revenue_growth_1y": -0.227, "revenue_growth_3y_cagr": 0.0222, "revenue_growth_5y_cagr": 2.2019, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 68.7052, "revenue_growth": -0.227, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1236, "price_return_3m": -0.2795, "price_return_6m": -0.5251, "price_return_9m": -0.7858, "price_return_12m": -0.8069, "price_return_12m_ex1m": -0.7796, "momentum_6m": -0.5251, "momentum_12m": -0.8069, "momentum_12_1": -0.7796, "distance_from_52w_high": -0.8335, "distance_from_52w_low": 0.1531, "relative_strength": -0.9648 }, "raw_ttm": { "revenue_ttm": 41171000, "gross_profit_ttm": -42000, "ebit_ttm": -11524999, "ebitda_ttm": -11120999, "net_income_ttm": -155634000, "eps_diluted_ttm": -15.629, "operating_cash_flow_ttm": -9776415, "capital_expenditure_ttm": 522155, "fcf_ttm": -9254260, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257999, "cash_and_equivalents": 1978000, "total_current_assets": 11248000, "total_current_liabilities": 8104000, "net_ppe": null, "total_assets": 45190000, "total_debt": 3296000, "total_equity": 36797000, "net_working_capital": 4424000, "book_value_per_share": 3.6952, "retained_earnings": -314448000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3380000, "tangible_book_per_share": 0.3394 }, "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": 67, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 67, "svqf_composite": 75, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.33, "os_score": 0.15, "value_percentile": 0.33, "quality_percentile": 0.33, "momentum_percentile": 0.33, "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": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3345, "ticker_id": 9103, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:40.554531+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.82, "market_cap": 47997560, "market_cap_usd": 47997560, "enterprise_value": 49315560, "shares_outstanding": 9958000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.30438786, "ptbv_ratio": 14.20046154, "ps_ratio": 1.16580991, "pcf_ratio": null, "pfcf_ratio": -5.18653679, "ev_ebitda": null, "ev_ebit": -4.27900775, "ev_sales": 1.19782274, "ev_fcf": -5.32895769, "earnings_yield": null, "fcf_yield": -0.18765396, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.00102014, "operating_margin": -0.27993002, "net_margin": -3.78018508, "ebitda_margin": -0.27011729, "fcf_margin": -0.22477618, "roe": -4.22952958, "roa": -3.44399203, "roic": -0.22678078, "roc_greenblatt": null, "asset_turnover": 0.91106439, "cash_conversion": 0.05946169, "accruals_ratio": -3.2276518, "sbc_to_revenue": 0.092468, "debt_to_equity": 0.22808925, "net_debt_to_ebitda": -0.11851453, "debt_to_assets": 0.07293649, "interest_coverage": -44.6707119, "current_ratio": 1.38795656, "quick_ratio": 1.18904245, "net_debt": 1318000, "revenue_growth_1y": -0.22698085, "revenue_growth_3y_cagr": 0.02220711, "revenue_growth_5y_cagr": 2.2019464, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 68.70516212, "piotroski_f_score": 2, "altman_z_score": -6.15749977, "earnings_stability_5y": 1.786852, "revenue_stability_5y": 0.811909, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12363636, "price_return_3m": -0.27952167, "price_return_6m": -0.52512315, "price_return_9m": -0.78577778, "price_return_12m": -0.80689103, "price_return_12m_ex1m": -0.77964744, "distance_from_52w_high": -0.83352675, "distance_from_52w_low": 0.15311005, "relative_strength": -0.96483208, "local_beta": 0.0056, "volatility_252d": 1.358949, "volatility_60d": 3.269972, "max_drawdown_12m": -0.85563108, "revenue_ttm": 41171000, "gross_profit_ttm": -42000, "ebit_ttm": -11524999, "ebitda_ttm": -11120999, "net_income_ttm": -155634000, "eps_diluted_ttm": -15.62904198, "operating_cash_flow_ttm": -9776415, "capital_expenditure_ttm": 522155, "fcf_ttm": -9254260, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257999, "cash_and_equivalents": 1978000, "total_current_assets": 11248000, "total_current_liabilities": 8104000, "net_ppe": null, "total_assets": 45190000, "total_debt": 3296000, "total_equity": 36797000, "net_working_capital": 4424000, "book_value_per_share": 3.69521992, "retained_earnings": -314448000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3380000, "tangible_book_per_share": 0.33942559, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 67, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 67, "svqf_composite": 75, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.82, "os": 0.15, "value": 0.33, "quality": 0.33, "momentum": 0.33, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -4.2295, "momentum_12_1": -0.7796, "complete_fields": { "id": 3345, "ticker_id": 9103, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:40.554531+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.82, "market_cap": 47997560, "market_cap_usd": 47997560, "enterprise_value": 49315560, "shares_outstanding": 9958000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.30438786, "ptbv_ratio": 14.20046154, "ps_ratio": 1.16580991, "pcf_ratio": null, "pfcf_ratio": -5.18653679, "ev_ebitda": null, "ev_ebit": -4.27900775, "ev_sales": 1.19782274, "ev_fcf": -5.32895769, "earnings_yield": null, "fcf_yield": -0.18765396, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.00102014, "operating_margin": -0.27993002, "net_margin": -3.78018508, "ebitda_margin": -0.27011729, "fcf_margin": -0.22477618, "roe": -4.22952958, "roa": -3.44399203, "roic": -0.22678078, "roc_greenblatt": null, "asset_turnover": 0.91106439, "cash_conversion": 0.05946169, "accruals_ratio": -3.2276518, "sbc_to_revenue": 0.092468, "debt_to_equity": 0.22808925, "net_debt_to_ebitda": -0.11851453, "debt_to_assets": 0.07293649, "interest_coverage": -44.6707119, "current_ratio": 1.38795656, "quick_ratio": 1.18904245, "net_debt": 1318000, "revenue_growth_1y": -0.22698085, "revenue_growth_3y_cagr": 0.02220711, "revenue_growth_5y_cagr": 2.2019464, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 68.70516212, "piotroski_f_score": 2, "altman_z_score": -6.15749977, "earnings_stability_5y": 1.786852, "revenue_stability_5y": 0.811909, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12363636, "price_return_3m": -0.27952167, "price_return_6m": -0.52512315, "price_return_9m": -0.78577778, "price_return_12m": -0.80689103, "price_return_12m_ex1m": -0.77964744, "distance_from_52w_high": -0.83352675, "distance_from_52w_low": 0.15311005, "relative_strength": -0.96483208, "local_beta": 0.0056, "volatility_252d": 1.358949, "volatility_60d": 3.269972, "max_drawdown_12m": -0.85563108, "revenue_ttm": 41171000, "gross_profit_ttm": -42000, "ebit_ttm": -11524999, "ebitda_ttm": -11120999, "net_income_ttm": -155634000, "eps_diluted_ttm": -15.62904198, "operating_cash_flow_ttm": -9776415, "capital_expenditure_ttm": 522155, "fcf_ttm": -9254260, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257999, "cash_and_equivalents": 1978000, "total_current_assets": 11248000, "total_current_liabilities": 8104000, "net_ppe": null, "total_assets": 45190000, "total_debt": 3296000, "total_equity": 36797000, "net_working_capital": 4424000, "book_value_per_share": 3.69521992, "retained_earnings": -314448000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3380000, "tangible_book_per_share": 0.33942559, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 67, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 67, "svqf_composite": 75, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 35676000, "cost_of_revenue": 40497000, "gross_profit": -4821000, "ebit": -9562000, "ebitda": -8980000, "pretax_income": -115351000, "tax_provision": 59000, "net_income": -120851000, "net_income_to_common": -120851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5621000, "total_current_assets": 8716000, "total_assets": 130235000, "short_term_debt": 2885000, "long_term_debt": 50767000, "total_debt": 53652000, "total_liabilities": 59683000, "total_equity": 70552000, "shares_outstanding": 2753000, "goodwill_and_intangibles": 71950000 }, "cash_flow": { "operating_cash_flow": -8676000, "capital_expenditure": 127000, "free_cash_flow": -8549000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207810, "ticker_id": 9103, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9562000", "ebitda": "-8980000", "netIncome": "-120851000", "grossProfit": "-4821000", "depreciation": "None", "totalRevenue": "35676000", "costOfRevenue": "40497000", "interestIncome": "None", "incomeBeforeTax": "-115351000", "interestExpense": "199000", "operatingIncome": "-9562000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-199000", "nonInterestIncome": "None", "operatingExpenses": "4741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "238000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "582000", "sellingGeneralAndAdministrative": "1208000", "netIncomeFromContinuingOperations": "-115410000" }, "balance": { "goodwill": "None", "inventory": "1897000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "130235000", "longTermDebt": "50767000", "shortTermDebt": "2885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71950000", "reportedCurrency": "USD", "retainedEarnings": "-277788000", "totalLiabilities": "59683000", "otherCurrentAssets": "399000", "totalCurrentAssets": "8716000", "currentLongTermDebt": "2722000", "longTermInvestments": "None", "shortTermInvestments": "76000", "currentNetReceivables": "799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121519000", "currentAccountsPayable": "2328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53931000", "totalShareholderEquity": "70552000", "capitalLeaseObligations": "442000", "otherCurrentLiabilities": "3415000", "totalCurrentLiabilities": "8628000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51055000", "cashAndShortTermInvestments": "5621000", "commonStockSharesOutstanding": "2753000", "intangibleAssetsExcludingGoodwill": "71950000", "cashAndCashEquivalentsAtCarryingValue": "5621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4425000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-51000", "operatingCashflow": "-8676000", "capitalExpenditures": "127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11348000", "cashflowFromInvestment": "-3458000", "stockBasedCompensation": "1208000", "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": "582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35676000, "cost_of_revenue": 40497000, "gross_profit": -4821000, "research_and_development": 238000, "selling_general_admin": 1208000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9562000, "depreciation_amortisation": 582000, "ebitda": -8980000, "interest_expense": 199000, "interest_income": null, "other_non_operating": null, "pretax_income": -115351000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": -120851000, "net_income_continuing_ops": -115410000, "net_income_to_common": -120851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5621000, "short_term_investments": 76000, "net_receivables": 799000, "inventory": 1897000, "other_current_assets": null, "total_current_assets": 8716000, "net_ppe": null, "goodwill": null, "intangible_assets": 71950000, "goodwill_and_intangibles": 71950000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 121519000, "total_assets": 130235000, "short_term_debt": 2885000, "accounts_payable": 2328000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8628000, "long_term_debt": 50767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51055000, "total_liabilities": 59683000, "total_debt": 53652000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277788000, "total_equity": 70552000, "shares_outstanding": 2753000, "operating_cash_flow": -8676000, "stock_based_compensation": 1208000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3458000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11348000, "free_cash_flow": -8549000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9562000", "ebitda": "-8980000", "netIncome": "-120851000", "grossProfit": "-4821000", "depreciation": "None", "totalRevenue": "35676000", "costOfRevenue": "40497000", "interestIncome": "None", "incomeBeforeTax": "-115351000", "interestExpense": "199000", "operatingIncome": "-9562000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-199000", "nonInterestIncome": "None", "operatingExpenses": "4741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "238000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "582000", "sellingGeneralAndAdministrative": "1208000", "netIncomeFromContinuingOperations": "-115410000" }, "balance": { "goodwill": "None", "inventory": "1897000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "130235000", "longTermDebt": "50767000", "shortTermDebt": "2885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71950000", "reportedCurrency": "USD", "retainedEarnings": "-277788000", "totalLiabilities": "59683000", "otherCurrentAssets": "399000", "totalCurrentAssets": "8716000", "currentLongTermDebt": "2722000", "longTermInvestments": "None", "shortTermInvestments": "76000", "currentNetReceivables": "799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121519000", "currentAccountsPayable": "2328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53931000", "totalShareholderEquity": "70552000", "capitalLeaseObligations": "442000", "otherCurrentLiabilities": "3415000", "totalCurrentLiabilities": "8628000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51055000", "cashAndShortTermInvestments": "5621000", "commonStockSharesOutstanding": "2753000", "intangibleAssetsExcludingGoodwill": "71950000", "cashAndCashEquivalentsAtCarryingValue": "5621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4425000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-51000", "operatingCashflow": "-8676000", "capitalExpenditures": "127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11348000", "cashflowFromInvestment": "-3458000", "stockBasedCompensation": "1208000", "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": "582000", "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": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 59505000, "cost_of_revenue": 47008000, "gross_profit": 12497000, "ebit": -15871000, "ebitda": -15103000, "pretax_income": -16084000, "tax_provision": -177000, "net_income": -15907000, "net_income_to_common": -15907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6017000, "total_current_assets": 19763000, "total_assets": 26227000, "short_term_debt": 2871000, "long_term_debt": null, "total_debt": 2871000, "total_liabilities": 21717000, "total_equity": 4510000, "shares_outstanding": 12267000, "goodwill_and_intangibles": 4752000 }, "cash_flow": { "operating_cash_flow": -5032000, "capital_expenditure": 134000, "free_cash_flow": -4898000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207815, "ticker_id": 9103, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15871000", "ebitda": "-15103000", "netIncome": "-15907000", "grossProfit": "12497000", "depreciation": "None", "totalRevenue": "59505000", "costOfRevenue": "47008000", "interestIncome": "None", "incomeBeforeTax": "-16084000", "interestExpense": "213000", "operatingIncome": "-15645000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-177000", "reportedCurrency": "USD", "netInterestIncome": "-213000", "nonInterestIncome": "None", "operatingExpenses": "28142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "418000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "768000", "sellingGeneralAndAdministrative": "17780000", "netIncomeFromContinuingOperations": "-15907000" }, "balance": { "goodwill": "2006000", "inventory": "5771000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "26227000", "longTermDebt": "None", "shortTermDebt": "2871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2746000", "reportedCurrency": "USD", "retainedEarnings": "-158140000", "totalLiabilities": "21717000", "otherCurrentAssets": "673000", "totalCurrentAssets": "19763000", "currentLongTermDebt": "2080000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6464000", "currentAccountsPayable": "5464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4900000", "totalShareholderEquity": "4510000", "capitalLeaseObligations": "2820000", "otherCurrentLiabilities": "10497000", "totalCurrentLiabilities": "18832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2885000", "cashAndShortTermInvestments": "6017000", "commonStockSharesOutstanding": "12267000", "intangibleAssetsExcludingGoodwill": "2746000", "cashAndCashEquivalentsAtCarryingValue": "6017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15907000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1317000", "operatingCashflow": "-5032000", "capitalExpenditures": "134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6494000", "cashflowFromInvestment": "203000", "stockBasedCompensation": "2779000", "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": "768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59505000, "cost_of_revenue": 47008000, "gross_profit": 12497000, "research_and_development": 418000, "selling_general_admin": 17780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15871000, "depreciation_amortisation": 768000, "ebitda": -15103000, "interest_expense": 213000, "interest_income": null, "other_non_operating": null, "pretax_income": -16084000, "tax_provision": -177000, "effective_tax_rate": null, "net_income": -15907000, "net_income_continuing_ops": -15907000, "net_income_to_common": -15907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6017000, "short_term_investments": null, "net_receivables": 7302000, "inventory": 5771000, "other_current_assets": null, "total_current_assets": 19763000, "net_ppe": null, "goodwill": 2006000, "intangible_assets": 2746000, "goodwill_and_intangibles": 4752000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6464000, "total_assets": 26227000, "short_term_debt": 2871000, "accounts_payable": 5464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18832000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2885000, "total_liabilities": 21717000, "total_debt": 2871000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -158140000, "total_equity": 4510000, "shares_outstanding": 12267000, "operating_cash_flow": -5032000, "stock_based_compensation": 2779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6494000, "free_cash_flow": -4898000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15871000", "ebitda": "-15103000", "netIncome": "-15907000", "grossProfit": "12497000", "depreciation": "None", "totalRevenue": "59505000", "costOfRevenue": "47008000", "interestIncome": "None", "incomeBeforeTax": "-16084000", "interestExpense": "213000", "operatingIncome": "-15645000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-177000", "reportedCurrency": "USD", "netInterestIncome": "-213000", "nonInterestIncome": "None", "operatingExpenses": "28142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "418000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "768000", "sellingGeneralAndAdministrative": "17780000", "netIncomeFromContinuingOperations": "-15907000" }, "balance": { "goodwill": "2006000", "inventory": "5771000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "26227000", "longTermDebt": "None", "shortTermDebt": "2871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2746000", "reportedCurrency": "USD", "retainedEarnings": "-158140000", "totalLiabilities": "21717000", "otherCurrentAssets": "673000", "totalCurrentAssets": "19763000", "currentLongTermDebt": "2080000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6464000", "currentAccountsPayable": "5464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4900000", "totalShareholderEquity": "4510000", "capitalLeaseObligations": "2820000", "otherCurrentLiabilities": "10497000", "totalCurrentLiabilities": "18832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2885000", "cashAndShortTermInvestments": "6017000", "commonStockSharesOutstanding": "12267000", "intangibleAssetsExcludingGoodwill": "2746000", "cashAndCashEquivalentsAtCarryingValue": "6017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15907000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1317000", "operatingCashflow": "-5032000", "capitalExpenditures": "134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6494000", "cashflowFromInvestment": "203000", "stockBasedCompensation": "2779000", "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": "768000", "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": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 76071000, "cost_of_revenue": 58333000, "gross_profit": 17738000, "ebit": -48205000, "ebitda": -45870000, "pretax_income": -48297000, "tax_provision": -1628000, "net_income": -57036000, "net_income_to_common": -57036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4350000, "total_current_assets": 21364000, "total_assets": 23626000, "short_term_debt": 2730000, "long_term_debt": null, "total_debt": 2730000, "total_liabilities": 17222000, "total_equity": 6404000, "shares_outstanding": 7356000, "goodwill_and_intangibles": 946000 }, "cash_flow": { "operating_cash_flow": -8396000, "capital_expenditure": 163000, "free_cash_flow": -8233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207820, "ticker_id": 9103, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48205000", "ebitda": "-45870000", "netIncome": "-57036000", "grossProfit": "17738000", "depreciation": "None", "totalRevenue": "76071000", "costOfRevenue": "58333000", "interestIncome": "None", "incomeBeforeTax": "-48297000", "interestExpense": "92000", "operatingIncome": "-50354000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1628000", "reportedCurrency": "USD", "netInterestIncome": "-92000", "nonInterestIncome": "None", "operatingExpenses": "68092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2335000", "sellingGeneralAndAdministrative": "18625000", "netIncomeFromContinuingOperations": "-46669000" }, "balance": { "goodwill": "0", "inventory": "8508000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "23626000", "longTermDebt": "None", "shortTermDebt": "2730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "946000", "reportedCurrency": "USD", "retainedEarnings": "-142549000", "totalLiabilities": "17222000", "otherCurrentAssets": "1403000", "totalCurrentAssets": "21364000", "currentLongTermDebt": "1931000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2262000", "currentAccountsPayable": "5111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3672000", "totalShareholderEquity": "6404000", "capitalLeaseObligations": "1741000", "otherCurrentLiabilities": "8439000", "totalCurrentLiabilities": "16280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "942000", "cashAndShortTermInvestments": "4350000", "commonStockSharesOutstanding": "7356000", "intangibleAssetsExcludingGoodwill": "946000", "cashAndCashEquivalentsAtCarryingValue": "4350000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "576000", "operatingCashflow": "-8396000", "capitalExpenditures": "163000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3150000", "cashflowFromInvestment": "-234000", "stockBasedCompensation": "1591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76071000, "cost_of_revenue": 58333000, "gross_profit": 17738000, "research_and_development": 62000, "selling_general_admin": 18625000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48205000, "depreciation_amortisation": 2335000, "ebitda": -45870000, "interest_expense": 92000, "interest_income": null, "other_non_operating": null, "pretax_income": -48297000, "tax_provision": -1628000, "effective_tax_rate": null, "net_income": -57036000, "net_income_continuing_ops": -46669000, "net_income_to_common": -57036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4350000, "short_term_investments": null, "net_receivables": 7103000, "inventory": 8508000, "other_current_assets": null, "total_current_assets": 21364000, "net_ppe": null, "goodwill": 0, "intangible_assets": 946000, "goodwill_and_intangibles": 946000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2262000, "total_assets": 23626000, "short_term_debt": 2730000, "accounts_payable": 5111000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16280000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 942000, "total_liabilities": 17222000, "total_debt": 2730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142549000, "total_equity": 6404000, "shares_outstanding": 7356000, "operating_cash_flow": -8396000, "stock_based_compensation": 1591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3150000, "free_cash_flow": -8233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48205000", "ebitda": "-45870000", "netIncome": "-57036000", "grossProfit": "17738000", "depreciation": "None", "totalRevenue": "76071000", "costOfRevenue": "58333000", "interestIncome": "None", "incomeBeforeTax": "-48297000", "interestExpense": "92000", "operatingIncome": "-50354000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1628000", "reportedCurrency": "USD", "netInterestIncome": "-92000", "nonInterestIncome": "None", "operatingExpenses": "68092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2335000", "sellingGeneralAndAdministrative": "18625000", "netIncomeFromContinuingOperations": "-46669000" }, "balance": { "goodwill": "0", "inventory": "8508000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "23626000", "longTermDebt": "None", "shortTermDebt": "2730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "946000", "reportedCurrency": "USD", "retainedEarnings": "-142549000", "totalLiabilities": "17222000", "otherCurrentAssets": "1403000", "totalCurrentAssets": "21364000", "currentLongTermDebt": "1931000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2262000", "currentAccountsPayable": "5111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3672000", "totalShareholderEquity": "6404000", "capitalLeaseObligations": "1741000", "otherCurrentLiabilities": "8439000", "totalCurrentLiabilities": "16280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "942000", "cashAndShortTermInvestments": "4350000", "commonStockSharesOutstanding": "7356000", "intangibleAssetsExcludingGoodwill": "946000", "cashAndCashEquivalentsAtCarryingValue": "4350000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "576000", "operatingCashflow": "-8396000", "capitalExpenditures": "163000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3150000", "cashflowFromInvestment": "-234000", "stockBasedCompensation": "1591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 33401000, "cost_of_revenue": 20150000, "gross_profit": 13251000, "ebit": -20499000, "ebitda": -17870000, "pretax_income": -48108000, "tax_provision": -1405000, "net_income": -52415000, "net_income_to_common": -52415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8935000, "total_current_assets": 31155000, "total_assets": 80987000, "short_term_debt": 2202000, "long_term_debt": null, "total_debt": 2202000, "total_liabilities": 24575000, "total_equity": 56823000, "shares_outstanding": 3832000, "goodwill_and_intangibles": 41111000 }, "cash_flow": { "operating_cash_flow": -15935000, "capital_expenditure": 1294000, "free_cash_flow": -14641000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207825, "ticker_id": 9103, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20499000", "ebitda": "-17870000", "netIncome": "-52415000", "grossProfit": "13251000", "depreciation": "None", "totalRevenue": "33401000", "costOfRevenue": "20150000", "interestIncome": "29000", "incomeBeforeTax": "-48108000", "interestExpense": "None", "operatingIncome": "-47221000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1405000", "reportedCurrency": "USD", "netInterestIncome": "29000", "nonInterestIncome": "None", "operatingExpenses": "60472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "388000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2629000", "sellingGeneralAndAdministrative": "20744000", "netIncomeFromContinuingOperations": "-46703000" }, "balance": { "goodwill": "23372000", "inventory": "8747000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "80987000", "longTermDebt": "None", "shortTermDebt": "2202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17739000", "reportedCurrency": "USD", "retainedEarnings": "-90865000", "totalLiabilities": "24575000", "otherCurrentAssets": "4514000", "totalCurrentAssets": "31155000", "currentLongTermDebt": "1086000", "longTermInvestments": "730000", "shortTermInvestments": "None", "currentNetReceivables": "8959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49832000", "currentAccountsPayable": "7831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3763000", "totalShareholderEquity": "56823000", "capitalLeaseObligations": "2677000", "otherCurrentLiabilities": "7414000", "totalCurrentLiabilities": "17447000", "otherNonCurrentLiabilities": "3547000", "totalNonCurrentLiabilities": "7128000", "cashAndShortTermInvestments": "8935000", "commonStockSharesOutstanding": "3832000", "intangibleAssetsExcludingGoodwill": "17739000", "cashAndCashEquivalentsAtCarryingValue": "8935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1219000", "operatingCashflow": "-15935000", "capitalExpenditures": "1294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4413000", "cashflowFromInvestment": "-15802000", "stockBasedCompensation": "3404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33401000, "cost_of_revenue": 20150000, "gross_profit": 13251000, "research_and_development": 388000, "selling_general_admin": 20744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20499000, "depreciation_amortisation": 2629000, "ebitda": -17870000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -48108000, "tax_provision": -1405000, "effective_tax_rate": null, "net_income": -52415000, "net_income_continuing_ops": -46703000, "net_income_to_common": -52415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8935000, "short_term_investments": null, "net_receivables": 8959000, "inventory": 8747000, "other_current_assets": null, "total_current_assets": 31155000, "net_ppe": null, "goodwill": 23372000, "intangible_assets": 17739000, "goodwill_and_intangibles": 41111000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49832000, "total_assets": 80987000, "short_term_debt": 2202000, "accounts_payable": 7831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17447000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7128000, "total_liabilities": 24575000, "total_debt": 2202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90865000, "total_equity": 56823000, "shares_outstanding": 3832000, "operating_cash_flow": -15935000, "stock_based_compensation": 3404000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4413000, "free_cash_flow": -14641000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20499000", "ebitda": "-17870000", "netIncome": "-52415000", "grossProfit": "13251000", "depreciation": "None", "totalRevenue": "33401000", "costOfRevenue": "20150000", "interestIncome": "29000", "incomeBeforeTax": "-48108000", "interestExpense": "None", "operatingIncome": "-47221000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1405000", "reportedCurrency": "USD", "netInterestIncome": "29000", "nonInterestIncome": "None", "operatingExpenses": "60472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "388000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2629000", "sellingGeneralAndAdministrative": "20744000", "netIncomeFromContinuingOperations": "-46703000" }, "balance": { "goodwill": "23372000", "inventory": "8747000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "80987000", "longTermDebt": "None", "shortTermDebt": "2202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17739000", "reportedCurrency": "USD", "retainedEarnings": "-90865000", "totalLiabilities": "24575000", "otherCurrentAssets": "4514000", "totalCurrentAssets": "31155000", "currentLongTermDebt": "1086000", "longTermInvestments": "730000", "shortTermInvestments": "None", "currentNetReceivables": "8959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49832000", "currentAccountsPayable": "7831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3763000", "totalShareholderEquity": "56823000", "capitalLeaseObligations": "2677000", "otherCurrentLiabilities": "7414000", "totalCurrentLiabilities": "17447000", "otherNonCurrentLiabilities": "3547000", "totalNonCurrentLiabilities": "7128000", "cashAndShortTermInvestments": "8935000", "commonStockSharesOutstanding": "3832000", "intangibleAssetsExcludingGoodwill": "17739000", "cashAndCashEquivalentsAtCarryingValue": "8935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1219000", "operatingCashflow": "-15935000", "capitalExpenditures": "1294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4413000", "cashflowFromInvestment": "-15802000", "stockBasedCompensation": "3404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 8980000, "cost_of_revenue": 6555000, "gross_profit": 2425000, "ebit": -21427000, "ebitda": -20926000, "pretax_income": -21459000, "tax_provision": -98000, "net_income": -21249000, "net_income_to_common": -21249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37614000, "total_current_assets": 47943000, "total_assets": 85479000, "short_term_debt": 430000, "long_term_debt": null, "total_debt": 430000, "total_liabilities": 8538000, "total_equity": 77166000, "shares_outstanding": 3275870, "goodwill_and_intangibles": 29790000 }, "cash_flow": { "operating_cash_flow": -20648000, "capital_expenditure": 3983000, "free_cash_flow": -16665000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207829, "ticker_id": 9103, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21427000", "ebitda": "-20926000", "netIncome": "-21249000", "grossProfit": "2425000", "depreciation": "None", "totalRevenue": "8980000", "costOfRevenue": "6555000", "interestIncome": "None", "incomeBeforeTax": "-21459000", "interestExpense": "32000", "operatingIncome": "-19003000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-98000", "reportedCurrency": "USD", "netInterestIncome": "-32000", "nonInterestIncome": "None", "operatingExpenses": "21428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "132000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "501000", "sellingGeneralAndAdministrative": "14171000", "netIncomeFromContinuingOperations": "-21361000" }, "balance": { "goodwill": "20054000", "inventory": "3030000", "commonStock": "102428000", "currentDebt": "None", "investments": "None", "totalAssets": "85479000", "longTermDebt": "None", "shortTermDebt": "430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "9736000", "reportedCurrency": "USD", "retainedEarnings": "-38536000", "totalLiabilities": "8538000", "otherCurrentAssets": "1702000", "totalCurrentAssets": "47943000", "currentLongTermDebt": "18000", "longTermInvestments": "2670000", "shortTermInvestments": "None", "currentNetReceivables": "5597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37536000", "currentAccountsPayable": "2415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1338000", "totalShareholderEquity": "77166000", "capitalLeaseObligations": "1320000", "otherCurrentLiabilities": "3274000", "totalCurrentLiabilities": "6119000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2419000", "cashAndShortTermInvestments": "37614000", "commonStockSharesOutstanding": "3275870", "intangibleAssetsExcludingGoodwill": "9736000", "cashAndCashEquivalentsAtCarryingValue": "37614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21361000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1141000", "operatingCashflow": "-20648000", "capitalExpenditures": "3983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58106000", "cashflowFromInvestment": "-14550000", "stockBasedCompensation": "1340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8980000, "cost_of_revenue": 6555000, "gross_profit": 2425000, "research_and_development": 132000, "selling_general_admin": 14171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21427000, "depreciation_amortisation": 501000, "ebitda": -20926000, "interest_expense": 32000, "interest_income": null, "other_non_operating": null, "pretax_income": -21459000, "tax_provision": -98000, "effective_tax_rate": null, "net_income": -21249000, "net_income_continuing_ops": -21361000, "net_income_to_common": -21249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37614000, "short_term_investments": null, "net_receivables": 5597000, "inventory": 3030000, "other_current_assets": null, "total_current_assets": 47943000, "net_ppe": null, "goodwill": 20054000, "intangible_assets": 9736000, "goodwill_and_intangibles": 29790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37536000, "total_assets": 85479000, "short_term_debt": 430000, "accounts_payable": 2415000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6119000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2419000, "total_liabilities": 8538000, "total_debt": 430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38536000, "total_equity": 77166000, "shares_outstanding": 3275870, "operating_cash_flow": -20648000, "stock_based_compensation": 1340000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14550000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58106000, "free_cash_flow": -16665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21427000", "ebitda": "-20926000", "netIncome": "-21249000", "grossProfit": "2425000", "depreciation": "None", "totalRevenue": "8980000", "costOfRevenue": "6555000", "interestIncome": "None", "incomeBeforeTax": "-21459000", "interestExpense": "32000", "operatingIncome": "-19003000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-98000", "reportedCurrency": "USD", "netInterestIncome": "-32000", "nonInterestIncome": "None", "operatingExpenses": "21428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "132000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "501000", "sellingGeneralAndAdministrative": "14171000", "netIncomeFromContinuingOperations": "-21361000" }, "balance": { "goodwill": "20054000", "inventory": "3030000", "commonStock": "102428000", "currentDebt": "None", "investments": "None", "totalAssets": "85479000", "longTermDebt": "None", "shortTermDebt": "430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "9736000", "reportedCurrency": "USD", "retainedEarnings": "-38536000", "totalLiabilities": "8538000", "otherCurrentAssets": "1702000", "totalCurrentAssets": "47943000", "currentLongTermDebt": "18000", "longTermInvestments": "2670000", "shortTermInvestments": "None", "currentNetReceivables": "5597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37536000", "currentAccountsPayable": "2415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1338000", "totalShareholderEquity": "77166000", "capitalLeaseObligations": "1320000", "otherCurrentLiabilities": "3274000", "totalCurrentLiabilities": "6119000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2419000", "cashAndShortTermInvestments": "37614000", "commonStockSharesOutstanding": "3275870", "intangibleAssetsExcludingGoodwill": "9736000", "cashAndCashEquivalentsAtCarryingValue": "37614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21361000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1141000", "operatingCashflow": "-20648000", "capitalExpenditures": "3983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58106000", "cashflowFromInvestment": "-14550000", "stockBasedCompensation": "1340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 106000, "cost_of_revenue": 35000, "gross_profit": 71000, "ebit": -14304000, "ebitda": -14191000, "pretax_income": -14334000, "tax_provision": null, "net_income": -14170000, "net_income_to_common": -14170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15523000, "total_current_assets": 17634000, "total_assets": 19452000, "short_term_debt": 329000, "long_term_debt": null, "total_debt": 329000, "total_liabilities": 3202000, "total_equity": 16363000, "shares_outstanding": 1753725, "goodwill_and_intangibles": 1089000 }, "cash_flow": { "operating_cash_flow": -8421000, "capital_expenditure": 234000, "free_cash_flow": -8187000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207834, "ticker_id": 9103, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14304000", "ebitda": "-14191000", "netIncome": "-14170000", "grossProfit": "71000", "depreciation": "None", "totalRevenue": "106000", "costOfRevenue": "35000", "interestIncome": "None", "incomeBeforeTax": "-14334000", "interestExpense": "30000", "operatingIncome": "-14284000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "14355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113000", "sellingGeneralAndAdministrative": "11847000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "431000", "inventory": "540000", "commonStock": "27254000", "currentDebt": "None", "investments": "None", "totalAssets": "19452000", "longTermDebt": "None", "shortTermDebt": "329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "658000", "reportedCurrency": "None", "retainedEarnings": "-17287000", "totalLiabilities": "3202000", "otherCurrentAssets": "347000", "totalCurrentAssets": "17634000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1818000", "currentAccountsPayable": "1809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649000", "totalShareholderEquity": "16363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "605000", "totalCurrentLiabilities": "2743000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "459000", "cashAndShortTermInvestments": "15523000", "commonStockSharesOutstanding": "1753725", "intangibleAssetsExcludingGoodwill": "658000", "cashAndCashEquivalentsAtCarryingValue": "15523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "-55000", "operatingCashflow": "-8421000", "capitalExpenditures": "234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25816000", "cashflowFromInvestment": "-2164000", "stockBasedCompensation": "4901000", "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": "113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106000, "cost_of_revenue": 35000, "gross_profit": 71000, "research_and_development": 78000, "selling_general_admin": 11847000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14304000, "depreciation_amortisation": 113000, "ebitda": -14191000, "interest_expense": 30000, "interest_income": null, "other_non_operating": null, "pretax_income": -14334000, "tax_provision": null, "effective_tax_rate": null, "net_income": -14170000, "net_income_continuing_ops": null, "net_income_to_common": -14170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15523000, "short_term_investments": null, "net_receivables": 1224000, "inventory": 540000, "other_current_assets": null, "total_current_assets": 17634000, "net_ppe": null, "goodwill": 431000, "intangible_assets": 658000, "goodwill_and_intangibles": 1089000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1818000, "total_assets": 19452000, "short_term_debt": 329000, "accounts_payable": 1809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2743000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 459000, "total_liabilities": 3202000, "total_debt": 329000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17287000, "total_equity": 16363000, "shares_outstanding": 1753725, "operating_cash_flow": -8421000, "stock_based_compensation": 4901000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2164000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25816000, "free_cash_flow": -8187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14304000", "ebitda": "-14191000", "netIncome": "-14170000", "grossProfit": "71000", "depreciation": "None", "totalRevenue": "106000", "costOfRevenue": "35000", "interestIncome": "None", "incomeBeforeTax": "-14334000", "interestExpense": "30000", "operatingIncome": "-14284000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "14355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113000", "sellingGeneralAndAdministrative": "11847000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "431000", "inventory": "540000", "commonStock": "27254000", "currentDebt": "None", "investments": "None", "totalAssets": "19452000", "longTermDebt": "None", "shortTermDebt": "329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "658000", "reportedCurrency": "None", "retainedEarnings": "-17287000", "totalLiabilities": "3202000", "otherCurrentAssets": "347000", "totalCurrentAssets": "17634000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1818000", "currentAccountsPayable": "1809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649000", "totalShareholderEquity": "16363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "605000", "totalCurrentLiabilities": "2743000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "459000", "cashAndShortTermInvestments": "15523000", "commonStockSharesOutstanding": "1753725", "intangibleAssetsExcludingGoodwill": "658000", "cashAndCashEquivalentsAtCarryingValue": "15523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "-55000", "operatingCashflow": "-8421000", "capitalExpenditures": "234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25816000", "cashflowFromInvestment": "-2164000", "stockBasedCompensation": "4901000", "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": "113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 25865, "gross_profit": -25865, "ebit": -2824627, "ebitda": -2798762, "pretax_income": -2844111, "tax_provision": null, "net_income": -2844111, "net_income_to_common": -2844111, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140000, "total_current_assets": 461000, "total_assets": 1173000, "short_term_debt": 1083000, "long_term_debt": null, "total_debt": 1083000, "total_liabilities": 2478000, "total_equity": -1294000, "shares_outstanding": 4388505, "goodwill_and_intangibles": 277000 }, "cash_flow": { "operating_cash_flow": -453820, "capital_expenditure": 140174, "free_cash_flow": -313646, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207838, "ticker_id": 9103, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2824627", "ebitda": "-2798762", "netIncome": "-2844111", "grossProfit": "-25865", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "25865", "interestIncome": "None", "incomeBeforeTax": "-2844111", "interestExpense": "19485", "operatingIncome": "-2818510", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2792642", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21040", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25865", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25865", "sellingGeneralAndAdministrative": "2830800", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1173000", "longTermDebt": "None", "shortTermDebt": "1083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "277000", "reportedCurrency": "None", "retainedEarnings": "-2824000", "totalLiabilities": "2478000", "otherCurrentAssets": "321000", "totalCurrentAssets": "461000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111488", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712000", "currentAccountsPayable": "328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1329000", "totalShareholderEquity": "-1294000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "821000", "totalCurrentLiabilities": "2232000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "246000", "cashAndShortTermInvestments": "140000", "commonStockSharesOutstanding": "4388505", "intangibleAssetsExcludingGoodwill": "277000", "cashAndCashEquivalentsAtCarryingValue": "140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2844111", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-453820", "capitalExpenditures": "140174", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1004662", "cashflowFromInvestment": "-431226", "stockBasedCompensation": "1808400", "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": "25865", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 25865, "gross_profit": -25865, "research_and_development": 21040, "selling_general_admin": 2830800, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2824627, "depreciation_amortisation": 25865, "ebitda": -2798762, "interest_expense": 19485, "interest_income": null, "other_non_operating": null, "pretax_income": -2844111, "tax_provision": null, "effective_tax_rate": null, "net_income": -2844111, "net_income_continuing_ops": null, "net_income_to_common": -2844111, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140000, "short_term_investments": null, "net_receivables": 111488, "inventory": null, "other_current_assets": null, "total_current_assets": 461000, "net_ppe": null, "goodwill": null, "intangible_assets": 277000, "goodwill_and_intangibles": 277000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 712000, "total_assets": 1173000, "short_term_debt": 1083000, "accounts_payable": 328000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2232000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246000, "total_liabilities": 2478000, "total_debt": 1083000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2824000, "total_equity": -1294000, "shares_outstanding": 4388505, "operating_cash_flow": -453820, "stock_based_compensation": 1808400, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140174, "acquisitions": null, "other_investing": null, "investing_cash_flow": -431226, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1004662, "free_cash_flow": -313646, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2824627", "ebitda": "-2798762", "netIncome": "-2844111", "grossProfit": "-25865", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "25865", "interestIncome": "None", "incomeBeforeTax": "-2844111", "interestExpense": "19485", "operatingIncome": "-2818510", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2792642", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21040", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25865", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25865", "sellingGeneralAndAdministrative": "2830800", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1173000", "longTermDebt": "None", "shortTermDebt": "1083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "277000", "reportedCurrency": "None", "retainedEarnings": "-2824000", "totalLiabilities": "2478000", "otherCurrentAssets": "321000", "totalCurrentAssets": "461000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111488", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712000", "currentAccountsPayable": "328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1329000", "totalShareholderEquity": "-1294000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "821000", "totalCurrentLiabilities": "2232000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "246000", "cashAndShortTermInvestments": "140000", "commonStockSharesOutstanding": "4388505", "intangibleAssetsExcludingGoodwill": "277000", "cashAndCashEquivalentsAtCarryingValue": "140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2844111", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-453820", "capitalExpenditures": "140174", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1004662", "cashflowFromInvestment": "-431226", "stockBasedCompensation": "1808400", "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": "25865", "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": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 7274000, "cost_of_revenue": 7868000, "gross_profit": -594000, "ebit": -1242999, "ebitda": -1238999, "pretax_income": -36669000, "tax_provision": -9000, "net_income": -36660000, "net_income_to_common": -36660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1978000, "total_current_assets": 11248000, "total_assets": 45190000, "short_term_debt": 3258000, "long_term_debt": 38000, "total_debt": 3296000, "total_liabilities": 8393000, "total_equity": 36797000, "shares_outstanding": 9958000, "goodwill_and_intangibles": 33417000 }, "cash_flow": { "operating_cash_flow": -3847000, "capital_expenditure": 0, "free_cash_flow": -3847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207808, "ticker_id": 9103, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1242999", "ebitda": "-1238999", "netIncome": "-36660000", "grossProfit": "-594000", "depreciation": "None", "totalRevenue": "7274000", "costOfRevenue": "7868000", "interestIncome": "None", "incomeBeforeTax": "-36669000", "interestExpense": "66000", "operatingIncome": "-1243000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9000", "reportedCurrency": "USD", "netInterestIncome": "-66000", "nonInterestIncome": "None", "operatingExpenses": "649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4000", "sellingGeneralAndAdministrative": "4389000", "netIncomeFromContinuingOperations": "-36660000" }, "balance": { "goodwill": "None", "inventory": "1612000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "45190000", "longTermDebt": "38000", "shortTermDebt": "3258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "33417000", "reportedCurrency": "USD", "retainedEarnings": "-314448000", "totalLiabilities": "8393000", "otherCurrentAssets": "6875000", "totalCurrentAssets": "11248000", "currentLongTermDebt": "3119000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33942000", "currentAccountsPayable": "2480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3547000", "totalShareholderEquity": "36797000", "capitalLeaseObligations": "390000", "otherCurrentLiabilities": "2366000", "totalCurrentLiabilities": "8104000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "289000", "cashAndShortTermInvestments": "1978000", "commonStockSharesOutstanding": "9958000", "intangibleAssetsExcludingGoodwill": "33417000", "cashAndCashEquivalentsAtCarryingValue": "1978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "269000", "operatingCashflow": "-3847000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "571000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2771000", "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": "4000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7274000, "cost_of_revenue": 7868000, "gross_profit": -594000, "research_and_development": null, "selling_general_admin": 4389000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1242999, "depreciation_amortisation": 4000, "ebitda": -1238999, "interest_expense": 66000, "interest_income": null, "other_non_operating": null, "pretax_income": -36669000, "tax_provision": -9000, "effective_tax_rate": null, "net_income": -36660000, "net_income_continuing_ops": -36660000, "net_income_to_common": -36660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1978000, "short_term_investments": null, "net_receivables": 783000, "inventory": 1612000, "other_current_assets": null, "total_current_assets": 11248000, "net_ppe": null, "goodwill": null, "intangible_assets": 33417000, "goodwill_and_intangibles": 33417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33942000, "total_assets": 45190000, "short_term_debt": 3258000, "accounts_payable": 2480000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8104000, "long_term_debt": 38000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 289000, "total_liabilities": 8393000, "total_debt": 3296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -314448000, "total_equity": 36797000, "shares_outstanding": 9958000, "operating_cash_flow": -3847000, "stock_based_compensation": 2771000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 571000, "free_cash_flow": -3847000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1242999", "ebitda": "-1238999", "netIncome": "-36660000", "grossProfit": "-594000", "depreciation": "None", "totalRevenue": "7274000", "costOfRevenue": "7868000", "interestIncome": "None", "incomeBeforeTax": "-36669000", "interestExpense": "66000", "operatingIncome": "-1243000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9000", "reportedCurrency": "USD", "netInterestIncome": "-66000", "nonInterestIncome": "None", "operatingExpenses": "649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4000", "sellingGeneralAndAdministrative": "4389000", "netIncomeFromContinuingOperations": "-36660000" }, "balance": { "goodwill": "None", "inventory": "1612000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "45190000", "longTermDebt": "38000", "shortTermDebt": "3258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "33417000", "reportedCurrency": "USD", "retainedEarnings": "-314448000", "totalLiabilities": "8393000", "otherCurrentAssets": "6875000", "totalCurrentAssets": "11248000", "currentLongTermDebt": "3119000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33942000", "currentAccountsPayable": "2480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3547000", "totalShareholderEquity": "36797000", "capitalLeaseObligations": "390000", "otherCurrentLiabilities": "2366000", "totalCurrentLiabilities": "8104000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "289000", "cashAndShortTermInvestments": "1978000", "commonStockSharesOutstanding": "9958000", "intangibleAssetsExcludingGoodwill": "33417000", "cashAndCashEquivalentsAtCarryingValue": "1978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "269000", "operatingCashflow": "-3847000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "571000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2771000", "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": "4000", "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": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 9353000, "cost_of_revenue": 11966000, "gross_profit": -2613000, "ebit": -4427000, "ebitda": -4423000, "pretax_income": -109957000, "tax_provision": -54000, "net_income": -109903000, "net_income_to_common": -109903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5621000, "total_current_assets": 8716000, "total_assets": 130235000, "short_term_debt": 2885000, "long_term_debt": 50767000, "total_debt": 53652000, "total_liabilities": 59683000, "total_equity": 70552000, "shares_outstanding": 1046000, "goodwill_and_intangibles": 71950000 }, "cash_flow": { "operating_cash_flow": -3160000, "capital_expenditure": 29000, "free_cash_flow": -3131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207809, "ticker_id": 9103, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4427000", "ebitda": "-4423000", "netIncome": "-109903000", "grossProfit": "-2613000", "depreciation": "None", "totalRevenue": "9353000", "costOfRevenue": "11966000", "interestIncome": "None", "incomeBeforeTax": "-109957000", "interestExpense": "35000", "operatingIncome": "-4427000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-54000", "reportedCurrency": "USD", "netInterestIncome": "-35000", "nonInterestIncome": "None", "operatingExpenses": "1814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4000", "sellingGeneralAndAdministrative": "1630000", "netIncomeFromContinuingOperations": "-109903000" }, "balance": { "goodwill": "None", "inventory": "1897000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "130235000", "longTermDebt": "50767000", "shortTermDebt": "2885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71950000", "reportedCurrency": "USD", "retainedEarnings": "-277788000", "totalLiabilities": "59683000", "otherCurrentAssets": "399000", "totalCurrentAssets": "8716000", "currentLongTermDebt": "2722000", "longTermInvestments": "None", "shortTermInvestments": "76000", "currentNetReceivables": "799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121519000", "currentAccountsPayable": "2328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53931000", "totalShareholderEquity": "70552000", "capitalLeaseObligations": "442000", "otherCurrentLiabilities": "3415000", "totalCurrentLiabilities": "8628000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51055000", "cashAndShortTermInvestments": "5621000", "commonStockSharesOutstanding": "1046000", "intangibleAssetsExcludingGoodwill": "71950000", "cashAndCashEquivalentsAtCarryingValue": "5621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109903000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3018997", "operatingCashflow": "-3160000", "capitalExpenditures": "29000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-719000", "cashflowFromInvestment": "-4105000", "stockBasedCompensation": "323000", "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": "4000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9353000, "cost_of_revenue": 11966000, "gross_profit": -2613000, "research_and_development": null, "selling_general_admin": 1630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4427000, "depreciation_amortisation": 4000, "ebitda": -4423000, "interest_expense": 35000, "interest_income": null, "other_non_operating": null, "pretax_income": -109957000, "tax_provision": -54000, "effective_tax_rate": null, "net_income": -109903000, "net_income_continuing_ops": -109903000, "net_income_to_common": -109903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5621000, "short_term_investments": 76000, "net_receivables": 799000, "inventory": 1897000, "other_current_assets": null, "total_current_assets": 8716000, "net_ppe": null, "goodwill": null, "intangible_assets": 71950000, "goodwill_and_intangibles": 71950000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 121519000, "total_assets": 130235000, "short_term_debt": 2885000, "accounts_payable": 2328000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8628000, "long_term_debt": 50767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51055000, "total_liabilities": 59683000, "total_debt": 53652000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277788000, "total_equity": 70552000, "shares_outstanding": 1046000, "operating_cash_flow": -3160000, "stock_based_compensation": 323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4105000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -719000, "free_cash_flow": -3131000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4427000", "ebitda": "-4423000", "netIncome": "-109903000", "grossProfit": "-2613000", "depreciation": "None", "totalRevenue": "9353000", "costOfRevenue": "11966000", "interestIncome": "None", "incomeBeforeTax": "-109957000", "interestExpense": "35000", "operatingIncome": "-4427000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-54000", "reportedCurrency": "USD", "netInterestIncome": "-35000", "nonInterestIncome": "None", "operatingExpenses": "1814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4000", "sellingGeneralAndAdministrative": "1630000", "netIncomeFromContinuingOperations": "-109903000" }, "balance": { "goodwill": "None", "inventory": "1897000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "130235000", "longTermDebt": "50767000", "shortTermDebt": "2885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71950000", "reportedCurrency": "USD", "retainedEarnings": "-277788000", "totalLiabilities": "59683000", "otherCurrentAssets": "399000", "totalCurrentAssets": "8716000", "currentLongTermDebt": "2722000", "longTermInvestments": "None", "shortTermInvestments": "76000", "currentNetReceivables": "799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121519000", "currentAccountsPayable": "2328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53931000", "totalShareholderEquity": "70552000", "capitalLeaseObligations": "442000", "otherCurrentLiabilities": "3415000", "totalCurrentLiabilities": "8628000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51055000", "cashAndShortTermInvestments": "5621000", "commonStockSharesOutstanding": "1046000", "intangibleAssetsExcludingGoodwill": "71950000", "cashAndCashEquivalentsAtCarryingValue": "5621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109903000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3018997", "operatingCashflow": "-3160000", "capitalExpenditures": "29000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-719000", "cashflowFromInvestment": "-4105000", "stockBasedCompensation": "323000", "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": "4000", "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": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 9748000, "cost_of_revenue": 9413000, "gross_profit": 335000, "ebit": -3548000, "ebitda": -3347000, "pretax_income": -3609000, "tax_provision": 18000, "net_income": -6659000, "net_income_to_common": -6659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13100000, "total_current_assets": 18090000, "total_assets": 74016000, "short_term_debt": 2874000, "long_term_debt": 64000, "total_debt": 2938000, "total_liabilities": 9096000, "total_equity": 64920000, "shares_outstanding": 550102, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 118585, "capital_expenditure": 428155, "free_cash_flow": 546740, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207811, "ticker_id": 9103, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3548000", "ebitda": "-3347000", "netIncome": "-6659000", "grossProfit": "335000", "depreciation": "None", "totalRevenue": "9748000", "costOfRevenue": "9413000", "interestIncome": "None", "incomeBeforeTax": "-3609000", "interestExpense": "61000", "operatingIncome": "-3266000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-61000", "nonInterestIncome": "None", "operatingExpenses": "3601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201000", "sellingGeneralAndAdministrative": "2737000", "netIncomeFromContinuingOperations": "-3627000" }, "balance": { "goodwill": "None", "inventory": "2483000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "74016000", "longTermDebt": "64000", "shortTermDebt": "2874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-167885000", "totalLiabilities": "9096000", "otherCurrentAssets": "215000", "totalCurrentAssets": "18090000", "currentLongTermDebt": "2697000", "longTermInvestments": "None", "shortTermInvestments": "97999", "currentNetReceivables": "2292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55926000", "currentAccountsPayable": "2961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3181000", "totalShareholderEquity": "64920000", "capitalLeaseObligations": "484000", "otherCurrentLiabilities": "5823000", "totalCurrentLiabilities": "8697000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "399000", "cashAndShortTermInvestments": "13100000", "commonStockSharesOutstanding": "550102", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3627000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2106034", "operatingCashflow": "118585", "capitalExpenditures": "428155", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10711018", "cashflowFromInvestment": "-9234", "stockBasedCompensation": "541000", "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": "7000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9748000, "cost_of_revenue": 9413000, "gross_profit": 335000, "research_and_development": null, "selling_general_admin": 2737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3548000, "depreciation_amortisation": 201000, "ebitda": -3347000, "interest_expense": 61000, "interest_income": null, "other_non_operating": null, "pretax_income": -3609000, "tax_provision": 18000, "effective_tax_rate": null, "net_income": -6659000, "net_income_continuing_ops": -3627000, "net_income_to_common": -6659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13100000, "short_term_investments": 97999, "net_receivables": 2292000, "inventory": 2483000, "other_current_assets": null, "total_current_assets": 18090000, "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": 55926000, "total_assets": 74016000, "short_term_debt": 2874000, "accounts_payable": 2961000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8697000, "long_term_debt": 64000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 399000, "total_liabilities": 9096000, "total_debt": 2938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -167885000, "total_equity": 64920000, "shares_outstanding": 550102, "operating_cash_flow": 118585, "stock_based_compensation": 541000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 428155, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9234, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10711018, "free_cash_flow": 546740, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3548000", "ebitda": "-3347000", "netIncome": "-6659000", "grossProfit": "335000", "depreciation": "None", "totalRevenue": "9748000", "costOfRevenue": "9413000", "interestIncome": "None", "incomeBeforeTax": "-3609000", "interestExpense": "61000", "operatingIncome": "-3266000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-61000", "nonInterestIncome": "None", "operatingExpenses": "3601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201000", "sellingGeneralAndAdministrative": "2737000", "netIncomeFromContinuingOperations": "-3627000" }, "balance": { "goodwill": "None", "inventory": "2483000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "74016000", "longTermDebt": "64000", "shortTermDebt": "2874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-167885000", "totalLiabilities": "9096000", "otherCurrentAssets": "215000", "totalCurrentAssets": "18090000", "currentLongTermDebt": "2697000", "longTermInvestments": "None", "shortTermInvestments": "97999", "currentNetReceivables": "2292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55926000", "currentAccountsPayable": "2961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3181000", "totalShareholderEquity": "64920000", "capitalLeaseObligations": "484000", "otherCurrentLiabilities": "5823000", "totalCurrentLiabilities": "8697000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "399000", "cashAndShortTermInvestments": "13100000", "commonStockSharesOutstanding": "550102", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3627000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2106034", "operatingCashflow": "118585", "capitalExpenditures": "428155", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10711018", "cashflowFromInvestment": "-9234", "stockBasedCompensation": "541000", "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": "7000", "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": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 14796000, "cost_of_revenue": 11966000, "gross_profit": 2830000, "ebit": -2307000, "ebitda": -2112000, "pretax_income": -2460000, "tax_provision": -48000, "net_income": -2412000, "net_income_to_common": -2412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1471000, "total_current_assets": 13197000, "total_assets": 22667000, "short_term_debt": 3814000, "long_term_debt": 1995000, "total_debt": 5809000, "total_liabilities": 18644000, "total_equity": 4023000, "shares_outstanding": 550102, "goodwill_and_intangibles": 7416000 }, "cash_flow": { "operating_cash_flow": -2888000, "capital_expenditure": 65000, "free_cash_flow": -2823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207812, "ticker_id": 9103, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2307000", "ebitda": "-2112000", "netIncome": "-2412000", "grossProfit": "2830000", "depreciation": "None", "totalRevenue": "14796000", "costOfRevenue": "11966000", "interestIncome": "None", "incomeBeforeTax": "-2460000", "interestExpense": "95999", "operatingIncome": "-2566000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-48000", "reportedCurrency": "USD", "netInterestIncome": "-96000", "nonInterestIncome": "None", "operatingExpenses": "5396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195000", "sellingGeneralAndAdministrative": "4003000", "netIncomeFromContinuingOperations": "-2412000" }, "balance": { "goodwill": "4698000", "inventory": "4801000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "22667000", "longTermDebt": "1995000", "shortTermDebt": "3814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2718000", "reportedCurrency": "USD", "retainedEarnings": "-161310000", "totalLiabilities": "18644000", "otherCurrentAssets": "1837000", "totalCurrentAssets": "13197000", "currentLongTermDebt": "2981000", "longTermInvestments": "None", "shortTermInvestments": "1141000", "currentNetReceivables": "5088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9470000", "currentAccountsPayable": "3807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7774000", "totalShareholderEquity": "4023000", "capitalLeaseObligations": "2798000", "otherCurrentLiabilities": "6187000", "totalCurrentLiabilities": "13808000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4836000", "cashAndShortTermInvestments": "1471000", "commonStockSharesOutstanding": "550102", "intangibleAssetsExcludingGoodwill": "2718000", "cashAndCashEquivalentsAtCarryingValue": "1471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-82000", "operatingCashflow": "-2888000", "capitalExpenditures": "65000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1512000", "cashflowFromInvestment": "-1073000", "stockBasedCompensation": "172000", "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": "195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14796000, "cost_of_revenue": 11966000, "gross_profit": 2830000, "research_and_development": 73000, "selling_general_admin": 4003000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2307000, "depreciation_amortisation": 195000, "ebitda": -2112000, "interest_expense": 95999, "interest_income": null, "other_non_operating": null, "pretax_income": -2460000, "tax_provision": -48000, "effective_tax_rate": null, "net_income": -2412000, "net_income_continuing_ops": -2412000, "net_income_to_common": -2412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1471000, "short_term_investments": 1141000, "net_receivables": 5088000, "inventory": 4801000, "other_current_assets": null, "total_current_assets": 13197000, "net_ppe": null, "goodwill": 4698000, "intangible_assets": 2718000, "goodwill_and_intangibles": 7416000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9470000, "total_assets": 22667000, "short_term_debt": 3814000, "accounts_payable": 3807000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13808000, "long_term_debt": 1995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4836000, "total_liabilities": 18644000, "total_debt": 5809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -161310000, "total_equity": 4023000, "shares_outstanding": 550102, "operating_cash_flow": -2888000, "stock_based_compensation": 172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1073000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1512000, "free_cash_flow": -2823000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2307000", "ebitda": "-2112000", "netIncome": "-2412000", "grossProfit": "2830000", "depreciation": "None", "totalRevenue": "14796000", "costOfRevenue": "11966000", "interestIncome": "None", "incomeBeforeTax": "-2460000", "interestExpense": "95999", "operatingIncome": "-2566000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-48000", "reportedCurrency": "USD", "netInterestIncome": "-96000", "nonInterestIncome": "None", "operatingExpenses": "5396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195000", "sellingGeneralAndAdministrative": "4003000", "netIncomeFromContinuingOperations": "-2412000" }, "balance": { "goodwill": "4698000", "inventory": "4801000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "22667000", "longTermDebt": "1995000", "shortTermDebt": "3814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2718000", "reportedCurrency": "USD", "retainedEarnings": "-161310000", "totalLiabilities": "18644000", "otherCurrentAssets": "1837000", "totalCurrentAssets": "13197000", "currentLongTermDebt": "2981000", "longTermInvestments": "None", "shortTermInvestments": "1141000", "currentNetReceivables": "5088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9470000", "currentAccountsPayable": "3807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7774000", "totalShareholderEquity": "4023000", "capitalLeaseObligations": "2798000", "otherCurrentLiabilities": "6187000", "totalCurrentLiabilities": "13808000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4836000", "cashAndShortTermInvestments": "1471000", "commonStockSharesOutstanding": "550102", "intangibleAssetsExcludingGoodwill": "2718000", "cashAndCashEquivalentsAtCarryingValue": "1471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-82000", "operatingCashflow": "-2888000", "capitalExpenditures": "65000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1512000", "cashflowFromInvestment": "-1073000", "stockBasedCompensation": "172000", "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": "195000", "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": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 11786000, "cost_of_revenue": 8898000, "gross_profit": 2888000, "ebit": -669000, "ebitda": -487000, "pretax_income": -720000, "tax_provision": 38000, "net_income": -758000, "net_income_to_common": -758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3676000, "total_current_assets": 13217000, "total_assets": 22395000, "short_term_debt": 3125000, "long_term_debt": 2052000, "total_debt": 5177000, "total_liabilities": 17637000, "total_equity": 4758000, "shares_outstanding": 190640, "goodwill_and_intangibles": 7210000 }, "cash_flow": { "operating_cash_flow": -2728000, "capital_expenditure": 24000, "free_cash_flow": -2704000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207813, "ticker_id": 9103, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-669000", "ebitda": "-487000", "netIncome": "-758000", "grossProfit": "2888000", "depreciation": "None", "totalRevenue": "11786000", "costOfRevenue": "8898000", "interestIncome": "None", "incomeBeforeTax": "-720000", "interestExpense": "51000", "operatingIncome": "-977000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "38000", "reportedCurrency": "USD", "netInterestIncome": "-51000", "nonInterestIncome": "None", "operatingExpenses": "3865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "113000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182000", "sellingGeneralAndAdministrative": "3293000", "netIncomeFromContinuingOperations": "-758000" }, "balance": { "goodwill": "4526000", "inventory": "4792000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "22395000", "longTermDebt": "2052000", "shortTermDebt": "3125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2684000", "reportedCurrency": "USD", "retainedEarnings": "-158898000", "totalLiabilities": "17637000", "otherCurrentAssets": "700000", "totalCurrentAssets": "13217000", "currentLongTermDebt": "2296000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9178000", "currentAccountsPayable": "3867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7302000", "totalShareholderEquity": "4758000", "capitalLeaseObligations": "2954000", "otherCurrentLiabilities": "5598000", "totalCurrentLiabilities": "12590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5047000", "cashAndShortTermInvestments": "3676000", "commonStockSharesOutstanding": "190640", "intangibleAssetsExcludingGoodwill": "2684000", "cashAndCashEquivalentsAtCarryingValue": "3676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-758000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "928000", "operatingCashflow": "-2728000", "capitalExpenditures": "24000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "437000", "stockBasedCompensation": "172000", "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": "182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11786000, "cost_of_revenue": 8898000, "gross_profit": 2888000, "research_and_development": 113000, "selling_general_admin": 3293000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -669000, "depreciation_amortisation": 182000, "ebitda": -487000, "interest_expense": 51000, "interest_income": null, "other_non_operating": null, "pretax_income": -720000, "tax_provision": 38000, "effective_tax_rate": null, "net_income": -758000, "net_income_continuing_ops": -758000, "net_income_to_common": -758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3676000, "short_term_investments": null, "net_receivables": 4049000, "inventory": 4792000, "other_current_assets": null, "total_current_assets": 13217000, "net_ppe": null, "goodwill": 4526000, "intangible_assets": 2684000, "goodwill_and_intangibles": 7210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9178000, "total_assets": 22395000, "short_term_debt": 3125000, "accounts_payable": 3867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12590000, "long_term_debt": 2052000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5047000, "total_liabilities": 17637000, "total_debt": 5177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -158898000, "total_equity": 4758000, "shares_outstanding": 190640, "operating_cash_flow": -2728000, "stock_based_compensation": 172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 437000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -2704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-669000", "ebitda": "-487000", "netIncome": "-758000", "grossProfit": "2888000", "depreciation": "None", "totalRevenue": "11786000", "costOfRevenue": "8898000", "interestIncome": "None", "incomeBeforeTax": "-720000", "interestExpense": "51000", "operatingIncome": "-977000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "38000", "reportedCurrency": "USD", "netInterestIncome": "-51000", "nonInterestIncome": "None", "operatingExpenses": "3865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "113000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182000", "sellingGeneralAndAdministrative": "3293000", "netIncomeFromContinuingOperations": "-758000" }, "balance": { "goodwill": "4526000", "inventory": "4792000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "22395000", "longTermDebt": "2052000", "shortTermDebt": "3125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2684000", "reportedCurrency": "USD", "retainedEarnings": "-158898000", "totalLiabilities": "17637000", "otherCurrentAssets": "700000", "totalCurrentAssets": "13217000", "currentLongTermDebt": "2296000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9178000", "currentAccountsPayable": "3867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7302000", "totalShareholderEquity": "4758000", "capitalLeaseObligations": "2954000", "otherCurrentLiabilities": "5598000", "totalCurrentLiabilities": "12590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5047000", "cashAndShortTermInvestments": "3676000", "commonStockSharesOutstanding": "190640", "intangibleAssetsExcludingGoodwill": "2684000", "cashAndCashEquivalentsAtCarryingValue": "3676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-758000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "928000", "operatingCashflow": "-2728000", "capitalExpenditures": "24000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "437000", "stockBasedCompensation": "172000", "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": "182000", "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": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 13326000, "cost_of_revenue": 10689000, "gross_profit": 2637000, "ebit": -5993000, "ebitda": -5782000, "pretax_income": -6182000, "tax_provision": -106000, "net_income": -6130000, "net_income_to_common": -6130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6017000, "total_current_assets": 19763000, "total_assets": 26227000, "short_term_debt": 2871000, "long_term_debt": null, "total_debt": 2871000, "total_liabilities": 21717000, "total_equity": 4510000, "shares_outstanding": 4553320, "goodwill_and_intangibles": 4752000 }, "cash_flow": { "operating_cash_flow": -1253115, "capital_expenditure": 2375, "free_cash_flow": -1250740, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207814, "ticker_id": 9103, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5993000", "ebitda": "-5782000", "netIncome": "-6130000", "grossProfit": "2637000", "depreciation": "None", "totalRevenue": "13326000", "costOfRevenue": "10689000", "interestIncome": "None", "incomeBeforeTax": "-6182000", "interestExpense": "189000", "operatingIncome": "-5930000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-106000", "reportedCurrency": "USD", "netInterestIncome": "-189000", "nonInterestIncome": "None", "operatingExpenses": "8567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "191000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211000", "sellingGeneralAndAdministrative": "5986000", "netIncomeFromContinuingOperations": "-6076000" }, "balance": { "goodwill": "2006000", "inventory": "5771000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "26227000", "longTermDebt": "None", "shortTermDebt": "2871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2746000", "reportedCurrency": "USD", "retainedEarnings": "-158140000", "totalLiabilities": "21717000", "otherCurrentAssets": "673000", "totalCurrentAssets": "19763000", "currentLongTermDebt": "2080000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6464000", "currentAccountsPayable": "5464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4900000", "totalShareholderEquity": "4510000", "capitalLeaseObligations": "2820000", "otherCurrentLiabilities": "10497000", "totalCurrentLiabilities": "18832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2885000", "cashAndShortTermInvestments": "6017000", "commonStockSharesOutstanding": "4553320", "intangibleAssetsExcludingGoodwill": "2746000", "cashAndCashEquivalentsAtCarryingValue": "6017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1639263", "operatingCashflow": "-1253115", "capitalExpenditures": "2375", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3258839", "cashflowFromInvestment": "-3605", "stockBasedCompensation": "2351000", "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": "211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13326000, "cost_of_revenue": 10689000, "gross_profit": 2637000, "research_and_development": 191000, "selling_general_admin": 5986000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5993000, "depreciation_amortisation": 211000, "ebitda": -5782000, "interest_expense": 189000, "interest_income": null, "other_non_operating": null, "pretax_income": -6182000, "tax_provision": -106000, "effective_tax_rate": null, "net_income": -6130000, "net_income_continuing_ops": -6076000, "net_income_to_common": -6130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6017000, "short_term_investments": null, "net_receivables": 7302000, "inventory": 5771000, "other_current_assets": null, "total_current_assets": 19763000, "net_ppe": null, "goodwill": 2006000, "intangible_assets": 2746000, "goodwill_and_intangibles": 4752000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6464000, "total_assets": 26227000, "short_term_debt": 2871000, "accounts_payable": 5464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18832000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2885000, "total_liabilities": 21717000, "total_debt": 2871000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -158140000, "total_equity": 4510000, "shares_outstanding": 4553320, "operating_cash_flow": -1253115, "stock_based_compensation": 2351000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2375, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3605, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3258839, "free_cash_flow": -1250740, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5993000", "ebitda": "-5782000", "netIncome": "-6130000", "grossProfit": "2637000", "depreciation": "None", "totalRevenue": "13326000", "costOfRevenue": "10689000", "interestIncome": "None", "incomeBeforeTax": "-6182000", "interestExpense": "189000", "operatingIncome": "-5930000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-106000", "reportedCurrency": "USD", "netInterestIncome": "-189000", "nonInterestIncome": "None", "operatingExpenses": "8567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "191000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211000", "sellingGeneralAndAdministrative": "5986000", "netIncomeFromContinuingOperations": "-6076000" }, "balance": { "goodwill": "2006000", "inventory": "5771000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "26227000", "longTermDebt": "None", "shortTermDebt": "2871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2746000", "reportedCurrency": "USD", "retainedEarnings": "-158140000", "totalLiabilities": "21717000", "otherCurrentAssets": "673000", "totalCurrentAssets": "19763000", "currentLongTermDebt": "2080000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6464000", "currentAccountsPayable": "5464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4900000", "totalShareholderEquity": "4510000", "capitalLeaseObligations": "2820000", "otherCurrentLiabilities": "10497000", "totalCurrentLiabilities": "18832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2885000", "cashAndShortTermInvestments": "6017000", "commonStockSharesOutstanding": "4553320", "intangibleAssetsExcludingGoodwill": "2746000", "cashAndCashEquivalentsAtCarryingValue": "6017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1639263", "operatingCashflow": "-1253115", "capitalExpenditures": "2375", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3258839", "cashflowFromInvestment": "-3605", "stockBasedCompensation": "2351000", "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": "211000", "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": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 12465000, "cost_of_revenue": 9626000, "gross_profit": 2839000, "ebit": -3937000, "ebitda": -3711000, "pretax_income": -3964000, "tax_provision": -164000, "net_income": -3773000, "net_income_to_common": -3773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4209000, "total_current_assets": 21288000, "total_assets": 29284000, "short_term_debt": 3067000, "long_term_debt": null, "total_debt": 3067000, "total_liabilities": 24097000, "total_equity": 4250000, "shares_outstanding": 4553320, "goodwill_and_intangibles": 5928000 }, "cash_flow": { "operating_cash_flow": -2082752, "capital_expenditure": 20457, "free_cash_flow": -2062295, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207816, "ticker_id": 9103, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3937000", "ebitda": "-3711000", "netIncome": "-3773000", "grossProfit": "2839000", "depreciation": "None", "totalRevenue": "12465000", "costOfRevenue": "9626000", "interestIncome": "None", "incomeBeforeTax": "-3964000", "interestExpense": "27000", "operatingIncome": "-3692000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-164000", "reportedCurrency": "USD", "netInterestIncome": "-26000", "nonInterestIncome": "None", "operatingExpenses": "6531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226000", "sellingGeneralAndAdministrative": "4129000", "netIncomeFromContinuingOperations": "-2326000" }, "balance": { "goodwill": "2150000", "inventory": "7857000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "29284000", "longTermDebt": "None", "shortTermDebt": "3067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3778000", "reportedCurrency": "USD", "retainedEarnings": "-152010000", "totalLiabilities": "24097000", "otherCurrentAssets": "5300000", "totalCurrentAssets": "21288000", "currentLongTermDebt": "2235000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7996000", "currentAccountsPayable": "6654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5300000", "totalShareholderEquity": "4250000", "capitalLeaseObligations": "3065000", "otherCurrentLiabilities": "11172000", "totalCurrentLiabilities": "20893000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3204000", "cashAndShortTermInvestments": "4209000", "commonStockSharesOutstanding": "4553320", "intangibleAssetsExcludingGoodwill": "3778000", "cashAndCashEquivalentsAtCarryingValue": "4209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1492935", "operatingCashflow": "-2082752", "capitalExpenditures": "20457", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241272", "cashflowFromInvestment": "235237", "stockBasedCompensation": "406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12465000, "cost_of_revenue": 9626000, "gross_profit": 2839000, "research_and_development": 118000, "selling_general_admin": 4129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3937000, "depreciation_amortisation": 226000, "ebitda": -3711000, "interest_expense": 27000, "interest_income": null, "other_non_operating": null, "pretax_income": -3964000, "tax_provision": -164000, "effective_tax_rate": null, "net_income": -3773000, "net_income_continuing_ops": -2326000, "net_income_to_common": -3773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4209000, "short_term_investments": null, "net_receivables": 3922000, "inventory": 7857000, "other_current_assets": null, "total_current_assets": 21288000, "net_ppe": null, "goodwill": 2150000, "intangible_assets": 3778000, "goodwill_and_intangibles": 5928000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7996000, "total_assets": 29284000, "short_term_debt": 3067000, "accounts_payable": 6654000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20893000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3204000, "total_liabilities": 24097000, "total_debt": 3067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -152010000, "total_equity": 4250000, "shares_outstanding": 4553320, "operating_cash_flow": -2082752, "stock_based_compensation": 406000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20457, "acquisitions": null, "other_investing": null, "investing_cash_flow": 235237, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -241272, "free_cash_flow": -2062295, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3937000", "ebitda": "-3711000", "netIncome": "-3773000", "grossProfit": "2839000", "depreciation": "None", "totalRevenue": "12465000", "costOfRevenue": "9626000", "interestIncome": "None", "incomeBeforeTax": "-3964000", "interestExpense": "27000", "operatingIncome": "-3692000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-164000", "reportedCurrency": "USD", "netInterestIncome": "-26000", "nonInterestIncome": "None", "operatingExpenses": "6531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226000", "sellingGeneralAndAdministrative": "4129000", "netIncomeFromContinuingOperations": "-2326000" }, "balance": { "goodwill": "2150000", "inventory": "7857000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "29284000", "longTermDebt": "None", "shortTermDebt": "3067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3778000", "reportedCurrency": "USD", "retainedEarnings": "-152010000", "totalLiabilities": "24097000", "otherCurrentAssets": "5300000", "totalCurrentAssets": "21288000", "currentLongTermDebt": "2235000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7996000", "currentAccountsPayable": "6654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5300000", "totalShareholderEquity": "4250000", "capitalLeaseObligations": "3065000", "otherCurrentLiabilities": "11172000", "totalCurrentLiabilities": "20893000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3204000", "cashAndShortTermInvestments": "4209000", "commonStockSharesOutstanding": "4553320", "intangibleAssetsExcludingGoodwill": "3778000", "cashAndCashEquivalentsAtCarryingValue": "4209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1492935", "operatingCashflow": "-2082752", "capitalExpenditures": "20457", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241272", "cashflowFromInvestment": "235237", "stockBasedCompensation": "406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8000", "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": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 15683000, "cost_of_revenue": 12516000, "gross_profit": 3167000, "ebit": -3206000, "ebitda": -2949000, "pretax_income": -2692000, "tax_provision": -35000, "net_income": -2630000, "net_income_to_common": -2630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6127000, "total_current_assets": 21362000, "total_assets": 30083000, "short_term_debt": 3216000, "long_term_debt": null, "total_debt": 3216000, "total_liabilities": 21810000, "total_equity": 7309000, "shares_outstanding": 4553320, "goodwill_and_intangibles": 6324000 }, "cash_flow": { "operating_cash_flow": -253641, "capital_expenditure": 25198, "free_cash_flow": -228443, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207817, "ticker_id": 9103, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3206000", "ebitda": "-2949000", "netIncome": "-2630000", "grossProfit": "3167000", "depreciation": "None", "totalRevenue": "15683000", "costOfRevenue": "12516000", "interestIncome": "None", "incomeBeforeTax": "-2692000", "interestExpense": "None", "operatingIncome": "-3538000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-35000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257000", "sellingGeneralAndAdministrative": "4293000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2293000", "inventory": "6747000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30083000", "longTermDebt": "None", "shortTermDebt": "3216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4031000", "reportedCurrency": "None", "retainedEarnings": "-148237000", "totalLiabilities": "21810000", "otherCurrentAssets": "1069000", "totalCurrentAssets": "21362000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8721000", "currentAccountsPayable": "4620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5614000", "totalShareholderEquity": "7309000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10548000", "totalCurrentLiabilities": "18384000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3426000", "cashAndShortTermInvestments": "6127000", "commonStockSharesOutstanding": "4553320", "intangibleAssetsExcludingGoodwill": "4031000", "cashAndCashEquivalentsAtCarryingValue": "6127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2630000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "1881847", "operatingCashflow": "-253641", "capitalExpenditures": "25198", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2156165", "cashflowFromInvestment": "55233", "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": "257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15683000, "cost_of_revenue": 12516000, "gross_profit": 3167000, "research_and_development": 62000, "selling_general_admin": 4293000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3206000, "depreciation_amortisation": 257000, "ebitda": -2949000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2692000, "tax_provision": -35000, "effective_tax_rate": null, "net_income": -2630000, "net_income_continuing_ops": null, "net_income_to_common": -2630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6127000, "short_term_investments": null, "net_receivables": 7419000, "inventory": 6747000, "other_current_assets": null, "total_current_assets": 21362000, "net_ppe": null, "goodwill": 2293000, "intangible_assets": 4031000, "goodwill_and_intangibles": 6324000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8721000, "total_assets": 30083000, "short_term_debt": 3216000, "accounts_payable": 4620000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18384000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3426000, "total_liabilities": 21810000, "total_debt": 3216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -148237000, "total_equity": 7309000, "shares_outstanding": 4553320, "operating_cash_flow": -253641, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25198, "acquisitions": null, "other_investing": null, "investing_cash_flow": 55233, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2156165, "free_cash_flow": -228443, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3206000", "ebitda": "-2949000", "netIncome": "-2630000", "grossProfit": "3167000", "depreciation": "None", "totalRevenue": "15683000", "costOfRevenue": "12516000", "interestIncome": "None", "incomeBeforeTax": "-2692000", "interestExpense": "None", "operatingIncome": "-3538000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-35000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257000", "sellingGeneralAndAdministrative": "4293000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2293000", "inventory": "6747000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30083000", "longTermDebt": "None", "shortTermDebt": "3216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4031000", "reportedCurrency": "None", "retainedEarnings": "-148237000", "totalLiabilities": "21810000", "otherCurrentAssets": "1069000", "totalCurrentAssets": "21362000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8721000", "currentAccountsPayable": "4620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5614000", "totalShareholderEquity": "7309000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10548000", "totalCurrentLiabilities": "18384000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3426000", "cashAndShortTermInvestments": "6127000", "commonStockSharesOutstanding": "4553320", "intangibleAssetsExcludingGoodwill": "4031000", "cashAndCashEquivalentsAtCarryingValue": "6127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2630000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "1881847", "operatingCashflow": "-253641", "capitalExpenditures": "25198", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2156165", "cashflowFromInvestment": "55233", "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": "257000", "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": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 18031000, "cost_of_revenue": 14177000, "gross_profit": 3854000, "ebit": -3224000, "ebitda": -3150000, "pretax_income": -3246000, "tax_provision": 128000, "net_income": -3374000, "net_income_to_common": -3374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4191000, "total_current_assets": 21767000, "total_assets": 24274000, "short_term_debt": 3881000, "long_term_debt": null, "total_debt": 3881000, "total_liabilities": 21136000, "total_equity": 3138000, "shares_outstanding": 8916000, "goodwill_and_intangibles": 908000 }, "cash_flow": { "operating_cash_flow": -1340000, "capital_expenditure": 88000, "free_cash_flow": -1252000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207818, "ticker_id": 9103, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3224000", "ebitda": "-3150000", "netIncome": "-3374000", "grossProfit": "3854000", "depreciation": "None", "totalRevenue": "18031000", "costOfRevenue": "14177000", "interestIncome": "None", "incomeBeforeTax": "-3246000", "interestExpense": "22000", "operatingIncome": "-2485000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "128000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000", "sellingGeneralAndAdministrative": "3372000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9246000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24274000", "longTermDebt": "None", "shortTermDebt": "3881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "908000", "reportedCurrency": "None", "retainedEarnings": "-145620000", "totalLiabilities": "21136000", "otherCurrentAssets": "1049000", "totalCurrentAssets": "21767000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2507000", "currentAccountsPayable": "5005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5698000", "totalShareholderEquity": "3138000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10433000", "totalCurrentLiabilities": "19319000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1817000", "cashAndShortTermInvestments": "4191000", "commonStockSharesOutstanding": "8916000", "intangibleAssetsExcludingGoodwill": "908000", "cashAndCashEquivalentsAtCarryingValue": "4191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-914000", "operatingCashflow": "-1340000", "capitalExpenditures": "88000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1188000", "cashflowFromInvestment": "-88000", "stockBasedCompensation": "10000", "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": "74000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18031000, "cost_of_revenue": 14177000, "gross_profit": 3854000, "research_and_development": 47000, "selling_general_admin": 3372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3224000, "depreciation_amortisation": 74000, "ebitda": -3150000, "interest_expense": 22000, "interest_income": null, "other_non_operating": null, "pretax_income": -3246000, "tax_provision": 128000, "effective_tax_rate": null, "net_income": -3374000, "net_income_continuing_ops": null, "net_income_to_common": -3374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4191000, "short_term_investments": null, "net_receivables": 7281000, "inventory": 9246000, "other_current_assets": null, "total_current_assets": 21767000, "net_ppe": null, "goodwill": null, "intangible_assets": 908000, "goodwill_and_intangibles": 908000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2507000, "total_assets": 24274000, "short_term_debt": 3881000, "accounts_payable": 5005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19319000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1817000, "total_liabilities": 21136000, "total_debt": 3881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -145620000, "total_equity": 3138000, "shares_outstanding": 8916000, "operating_cash_flow": -1340000, "stock_based_compensation": 10000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1188000, "free_cash_flow": -1252000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3224000", "ebitda": "-3150000", "netIncome": "-3374000", "grossProfit": "3854000", "depreciation": "None", "totalRevenue": "18031000", "costOfRevenue": "14177000", "interestIncome": "None", "incomeBeforeTax": "-3246000", "interestExpense": "22000", "operatingIncome": "-2485000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "128000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000", "sellingGeneralAndAdministrative": "3372000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9246000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24274000", "longTermDebt": "None", "shortTermDebt": "3881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "908000", "reportedCurrency": "None", "retainedEarnings": "-145620000", "totalLiabilities": "21136000", "otherCurrentAssets": "1049000", "totalCurrentAssets": "21767000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2507000", "currentAccountsPayable": "5005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5698000", "totalShareholderEquity": "3138000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10433000", "totalCurrentLiabilities": "19319000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1817000", "cashAndShortTermInvestments": "4191000", "commonStockSharesOutstanding": "8916000", "intangibleAssetsExcludingGoodwill": "908000", "cashAndCashEquivalentsAtCarryingValue": "4191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-914000", "operatingCashflow": "-1340000", "capitalExpenditures": "88000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1188000", "cashflowFromInvestment": "-88000", "stockBasedCompensation": "10000", "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": "74000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 17975000, "cost_of_revenue": 14485000, "gross_profit": 3490000, "ebit": -7477000, "ebitda": -7185000, "pretax_income": -7502000, "tax_provision": -381000, "net_income": -10107000, "net_income_to_common": -10107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4350000, "total_current_assets": 21364000, "total_assets": 23626000, "short_term_debt": 2730000, "long_term_debt": null, "total_debt": 2730000, "total_liabilities": 17222000, "total_equity": 6404000, "shares_outstanding": 8935000, "goodwill_and_intangibles": 946000 }, "cash_flow": { "operating_cash_flow": -1024468, "capital_expenditure": 40318, "free_cash_flow": -984150, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207819, "ticker_id": 9103, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7477000", "ebitda": "-7185000", "netIncome": "-10107000", "grossProfit": "3490000", "depreciation": "None", "totalRevenue": "17975000", "costOfRevenue": "14485000", "interestIncome": "None", "incomeBeforeTax": "-7502000", "interestExpense": "25000", "operatingIncome": "-7383000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-381000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292000", "sellingGeneralAndAdministrative": "4584000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8508000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "23626000", "longTermDebt": "None", "shortTermDebt": "2730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "946000", "reportedCurrency": "None", "retainedEarnings": "-142549000", "totalLiabilities": "17222000", "otherCurrentAssets": "1403000", "totalCurrentAssets": "21364000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2262000", "currentAccountsPayable": "5111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3672000", "totalShareholderEquity": "6404000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8439000", "totalCurrentLiabilities": "16280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "942000", "cashAndShortTermInvestments": "4350000", "commonStockSharesOutstanding": "8935000", "intangibleAssetsExcludingGoodwill": "946000", "cashAndCashEquivalentsAtCarryingValue": "4350000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "2130318", "operatingCashflow": "-1024468", "capitalExpenditures": "40318", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "665207", "cashflowFromInvestment": "41261", "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": "292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17975000, "cost_of_revenue": 14485000, "gross_profit": 3490000, "research_and_development": 25000, "selling_general_admin": 4584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7477000, "depreciation_amortisation": 292000, "ebitda": -7185000, "interest_expense": 25000, "interest_income": null, "other_non_operating": null, "pretax_income": -7502000, "tax_provision": -381000, "effective_tax_rate": null, "net_income": -10107000, "net_income_continuing_ops": null, "net_income_to_common": -10107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4350000, "short_term_investments": null, "net_receivables": 7103000, "inventory": 8508000, "other_current_assets": null, "total_current_assets": 21364000, "net_ppe": null, "goodwill": null, "intangible_assets": 946000, "goodwill_and_intangibles": 946000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2262000, "total_assets": 23626000, "short_term_debt": 2730000, "accounts_payable": 5111000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16280000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 942000, "total_liabilities": 17222000, "total_debt": 2730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142549000, "total_equity": 6404000, "shares_outstanding": 8935000, "operating_cash_flow": -1024468, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40318, "acquisitions": null, "other_investing": null, "investing_cash_flow": 41261, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 665207, "free_cash_flow": -984150, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7477000", "ebitda": "-7185000", "netIncome": "-10107000", "grossProfit": "3490000", "depreciation": "None", "totalRevenue": "17975000", "costOfRevenue": "14485000", "interestIncome": "None", "incomeBeforeTax": "-7502000", "interestExpense": "25000", "operatingIncome": "-7383000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-381000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292000", "sellingGeneralAndAdministrative": "4584000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8508000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "23626000", "longTermDebt": "None", "shortTermDebt": "2730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "946000", "reportedCurrency": "None", "retainedEarnings": "-142549000", "totalLiabilities": "17222000", "otherCurrentAssets": "1403000", "totalCurrentAssets": "21364000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2262000", "currentAccountsPayable": "5111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3672000", "totalShareholderEquity": "6404000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8439000", "totalCurrentLiabilities": "16280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "942000", "cashAndShortTermInvestments": "4350000", "commonStockSharesOutstanding": "8935000", "intangibleAssetsExcludingGoodwill": "946000", "cashAndCashEquivalentsAtCarryingValue": "4350000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "2130318", "operatingCashflow": "-1024468", "capitalExpenditures": "40318", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "665207", "cashflowFromInvestment": "41261", "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": "292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 17317000, "cost_of_revenue": 12375000, "gross_profit": 4942000, "ebit": 595000, "ebitda": 901000, "pretax_income": 579000, "tax_provision": -51000, "net_income": 1237000, "net_income_to_common": 1237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4763000, "total_current_assets": 23857000, "total_assets": 31600000, "short_term_debt": 2087000, "long_term_debt": null, "total_debt": 2087000, "total_liabilities": 18478000, "total_equity": 14323000, "shares_outstanding": 7637000, "goodwill_and_intangibles": 5422000 }, "cash_flow": { "operating_cash_flow": 514958, "capital_expenditure": 6158.5, "free_cash_flow": 521116.5, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207821, "ticker_id": 9103, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "595000", "ebitda": "901000", "netIncome": "1237000", "grossProfit": "4942000", "depreciation": "None", "totalRevenue": "17317000", "costOfRevenue": "12375000", "interestIncome": "None", "incomeBeforeTax": "579000", "interestExpense": "16000", "operatingIncome": "-540000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-51000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306000", "sellingGeneralAndAdministrative": "3391000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "10637000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31600000", "longTermDebt": "None", "shortTermDebt": "2087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5422000", "reportedCurrency": "None", "retainedEarnings": "-133734000", "totalLiabilities": "18478000", "otherCurrentAssets": "1581000", "totalCurrentAssets": "23857000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7743000", "currentAccountsPayable": "6706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3117000", "totalShareholderEquity": "14323000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7789000", "totalCurrentLiabilities": "16582000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1896000", "cashAndShortTermInvestments": "4763000", "commonStockSharesOutstanding": "7637000", "intangibleAssetsExcludingGoodwill": "5422000", "cashAndCashEquivalentsAtCarryingValue": "4763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-2494825", "operatingCashflow": "514958", "capitalExpenditures": "6158.5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2343890", "cashflowFromInvestment": "-77454", "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": "305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17317000, "cost_of_revenue": 12375000, "gross_profit": 4942000, "research_and_development": 8000, "selling_general_admin": 3391000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 595000, "depreciation_amortisation": 306000, "ebitda": 901000, "interest_expense": 16000, "interest_income": null, "other_non_operating": null, "pretax_income": 579000, "tax_provision": -51000, "effective_tax_rate": null, "net_income": 1237000, "net_income_continuing_ops": null, "net_income_to_common": 1237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4763000, "short_term_investments": null, "net_receivables": 6876000, "inventory": 10637000, "other_current_assets": null, "total_current_assets": 23857000, "net_ppe": null, "goodwill": null, "intangible_assets": 5422000, "goodwill_and_intangibles": 5422000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7743000, "total_assets": 31600000, "short_term_debt": 2087000, "accounts_payable": 6706000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16582000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1896000, "total_liabilities": 18478000, "total_debt": 2087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -133734000, "total_equity": 14323000, "shares_outstanding": 7637000, "operating_cash_flow": 514958, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6158.5, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77454, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2343890, "free_cash_flow": 521116.5, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "595000", "ebitda": "901000", "netIncome": "1237000", "grossProfit": "4942000", "depreciation": "None", "totalRevenue": "17317000", "costOfRevenue": "12375000", "interestIncome": "None", "incomeBeforeTax": "579000", "interestExpense": "16000", "operatingIncome": "-540000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-51000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306000", "sellingGeneralAndAdministrative": "3391000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "10637000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31600000", "longTermDebt": "None", "shortTermDebt": "2087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5422000", "reportedCurrency": "None", "retainedEarnings": "-133734000", "totalLiabilities": "18478000", "otherCurrentAssets": "1581000", "totalCurrentAssets": "23857000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7743000", "currentAccountsPayable": "6706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3117000", "totalShareholderEquity": "14323000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7789000", "totalCurrentLiabilities": "16582000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1896000", "cashAndShortTermInvestments": "4763000", "commonStockSharesOutstanding": "7637000", "intangibleAssetsExcludingGoodwill": "5422000", "cashAndCashEquivalentsAtCarryingValue": "4763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-2494825", "operatingCashflow": "514958", "capitalExpenditures": "6158.5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2343890", "cashflowFromInvestment": "-77454", "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": "305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "income_statement": { "revenue": 21460000, "cost_of_revenue": 17500000, "gross_profit": 3960000, "ebit": -5102000, "ebitda": -4158000, "pretax_income": -38110000, "tax_provision": -1119000, "net_income": -44290000, "net_income_to_common": -44290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1782000, "total_current_assets": 22262000, "total_assets": 30479000, "short_term_debt": 2324000, "long_term_debt": null, "total_debt": 2324000, "total_liabilities": 20251000, "total_equity": 10934000, "shares_outstanding": 6726000, "goodwill_and_intangibles": 5717000 }, "cash_flow": { "operating_cash_flow": -3486510, "capital_expenditure": 93689, "free_cash_flow": -3392821, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207822, "ticker_id": 9103, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:35:22.113139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5102000", "ebitda": "-4158000", "netIncome": "-44290000", "grossProfit": "3960000", "depreciation": "None", "totalRevenue": "21460000", "costOfRevenue": "17500000", "interestIncome": "None", "incomeBeforeTax": "-38110000", "interestExpense": "28000", "operatingIncome": "-40061000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1119000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "44021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "944000", "sellingGeneralAndAdministrative": "5661000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8684000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30479000", "longTermDebt": "None", "shortTermDebt": "2324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5717000", "reportedCurrency": "None", "retainedEarnings": "-138266000", "totalLiabilities": "20251000", "otherCurrentAssets": "3568000", "totalCurrentAssets": "22262000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8217000", "currentAccountsPayable": "6617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3377000", "totalShareholderEquity": "10934000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8886000", "totalCurrentLiabilities": "17827000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2424000", "cashAndShortTermInvestments": "1782000", "commonStockSharesOutstanding": "6726000", "intangibleAssetsExcludingGoodwill": "5717000", "cashAndCashEquivalentsAtCarryingValue": "1782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "1048294", "operatingCashflow": "-3486510", "capitalExpenditures": "93689", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131395", "cashflowFromInvestment": "-93689", "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": "874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21460000, "cost_of_revenue": 17500000, "gross_profit": 3960000, "research_and_development": 13000, "selling_general_admin": 5661000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5102000, "depreciation_amortisation": 944000, "ebitda": -4158000, "interest_expense": 28000, "interest_income": null, "other_non_operating": null, "pretax_income": -38110000, "tax_provision": -1119000, "effective_tax_rate": null, "net_income": -44290000, "net_income_continuing_ops": null, "net_income_to_common": -44290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1782000, "short_term_investments": null, "net_receivables": 8228000, "inventory": 8684000, "other_current_assets": null, "total_current_assets": 22262000, "net_ppe": null, "goodwill": null, "intangible_assets": 5717000, "goodwill_and_intangibles": 5717000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8217000, "total_assets": 30479000, "short_term_debt": 2324000, "accounts_payable": 6617000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17827000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2424000, "total_liabilities": 20251000, "total_debt": 2324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138266000, "total_equity": 10934000, "shares_outstanding": 6726000, "operating_cash_flow": -3486510, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93689, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93689, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131395, "free_cash_flow": -3392821, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5102000", "ebitda": "-4158000", "netIncome": "-44290000", "grossProfit": "3960000", "depreciation": "None", "totalRevenue": "21460000", "costOfRevenue": "17500000", "interestIncome": "None", "incomeBeforeTax": "-38110000", "interestExpense": "28000", "operatingIncome": "-40061000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1119000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "44021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "944000", "sellingGeneralAndAdministrative": "5661000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8684000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30479000", "longTermDebt": "None", "shortTermDebt": "2324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5717000", "reportedCurrency": "None", "retainedEarnings": "-138266000", "totalLiabilities": "20251000", "otherCurrentAssets": "3568000", "totalCurrentAssets": "22262000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8217000", "currentAccountsPayable": "6617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3377000", "totalShareholderEquity": "10934000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8886000", "totalCurrentLiabilities": "17827000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2424000", "cashAndShortTermInvestments": "1782000", "commonStockSharesOutstanding": "6726000", "intangibleAssetsExcludingGoodwill": "5717000", "cashAndCashEquivalentsAtCarryingValue": "1782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "1048294", "operatingCashflow": "-3486510", "capitalExpenditures": "93689", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131395", "cashflowFromInvestment": "-93689", "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": "874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }