{ "ticker": { "uuid": "bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4", "symbol": "XELB", "name": "Xcel Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4/", "api_url": "https://sharemaestro.com/factors/api/tickers/bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4/" }, "ticker_metadata": { "id": 9006, "uuid": "bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4", "symbol": "XELB", "name": "Xcel Brands Inc", "asset_type": "equity", "market_cap": 13172100, "stock_exchange_id": 2, "industry": "Apparel Manufacturing", "sector": "Consumer Cyclical", "description": "Xcel Brands, Inc., is a media and consumer products company in the United States. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4", "symbol": "XELB", "name": "Xcel Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4/", "api_url": "https://sharemaestro.com/factors/api/tickers/bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.18, "value": 0.34, "quality": 0.34, "momentum": 0.34, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 2.01, "market_cap": 11866233.99, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.1198, "piotroski_f_score": 3, "momentum_12_1": 0.2116, "volatility_252d": 1.1633 }, "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": "2026-06-07T06:51:36.376100+00:00", "batch_id": "" }, "size": { "price_close": 2.01, "market_cap": 11866233.99, "market_cap_usd": 11866233.99, "enterprise_value": 25995233.99, "shares_outstanding": 5903599, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7747, "ptbv_ratio": null, "ps_ratio": 2.4976, "pcf_ratio": null, "pfcf_ratio": -1.8363, "ev_ebitda": null, "ev_ebit": -1.7663, "ev_sales": 5.4715, "ev_fcf": -4.0228, "earnings_yield": null, "fcf_yield": -0.2486, "price_to_sales": 2.4976, "price_to_book": 0.7747, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.1828 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.623, "operating_margin": -3.0977, "net_margin": -3.6104, "ebitda_margin": -2.3429, "fcf_margin": -1.3601, "roe": -1.1198, "roa": -0.471, "roic": -0.3748, "roc_greenblatt": null, "asset_turnover": 0.1305, "cash_conversion": 0.3767, "accruals_ratio": -0.2935, "sbc_to_revenue": 0.1189, "piotroski_f_score": 3, "altman_z_score": -4.7004, "earnings_stability_5y": 0.7149, "revenue_stability_5y": 0.5946, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0813, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.517, "net_debt_to_ebitda": -1.2693, "debt_to_assets": 0.3929, "interest_coverage": -6.0094, "current_ratio": 0.5835, "quick_ratio": 0.5835, "net_debt": 14129000, "local_beta": 0.0036, "volatility_252d": 1.1633, "volatility_60d": 2.7535, "max_drawdown_12m": -0.6517, "risk_adjusted_momentum": 0.1819 }, "growth": { "revenue_growth_1y": -0.3586, "revenue_growth_3y_cagr": -0.4235, "revenue_growth_5y_cagr": -0.3003, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.609, "revenue_growth": -0.3586, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1222, "price_return_3m": 0.3224, "price_return_6m": 1.0749, "price_return_9m": 0.3673, "price_return_12m": 0.0635, "price_return_12m_ex1m": 0.2116, "momentum_6m": 1.0749, "momentum_12m": 0.0635, "momentum_12_1": 0.2116, "distance_from_52w_high": -0.1555, "distance_from_52w_low": 1.4249, "relative_strength": -0.0944 }, "raw_ttm": { "revenue_ttm": 4751000, "gross_profit_ttm": 2960000, "ebit_ttm": -14717000, "ebitda_ttm": -11131000, "net_income_ttm": -17153000, "eps_diluted_ttm": -2.9055, "operating_cash_flow_ttm": -6466000, "capital_expenditure_ttm": 4000, "fcf_ttm": -6462000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2449000, "cash_and_equivalents": 179000, "total_current_assets": 4494000, "total_current_liabilities": 7702000, "net_ppe": null, "total_assets": 36418000, "total_debt": 14308000, "total_equity": 15318000, "net_working_capital": 1081000, "book_value_per_share": 2.5947, "retained_earnings": -96194000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -12429000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 66, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 66, "svqf_composite": 74, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 82, "quality_value_composite": 0.34, "os_score": 0.18, "value_percentile": 0.34, "quality_percentile": 0.34, "momentum_percentile": 0.34, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "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": 3304, "ticker_id": 9006, "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": "2026-06-07T06:51:36.376100+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.01, "market_cap": 11866233.99, "market_cap_usd": 11866233.99, "enterprise_value": 25995233.99, "shares_outstanding": 5903599, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.77465948, "ptbv_ratio": null, "ps_ratio": 2.49762871, "pcf_ratio": null, "pfcf_ratio": -1.83630981, "ev_ebitda": null, "ev_ebit": -1.76634056, "ev_sales": 5.47152894, "ev_fcf": -4.02278459, "earnings_yield": null, "fcf_yield": -0.24858403, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.62302673, "operating_margin": -3.09766365, "net_margin": -3.61039781, "ebitda_margin": -2.34287518, "fcf_margin": -1.36013471, "roe": -1.11979371, "roa": -0.47100335, "roic": -0.37483445, "roc_greenblatt": null, "asset_turnover": 0.13045747, "cash_conversion": 0.3767271, "accruals_ratio": -0.29345379, "sbc_to_revenue": 0.11892233, "debt_to_equity": 1.5169735, "net_debt_to_ebitda": -1.26933789, "debt_to_assets": 0.39288264, "interest_coverage": -6.00939159, "current_ratio": 0.58348481, "quick_ratio": 0.58348481, "net_debt": 14129000, "revenue_growth_1y": -0.35857972, "revenue_growth_3y_cagr": -0.42352596, "revenue_growth_5y_cagr": -0.30029231, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.60904292, "piotroski_f_score": 3, "altman_z_score": -4.70036643, "earnings_stability_5y": 0.71492, "revenue_stability_5y": 0.594593, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12223241, "price_return_3m": 0.32236842, "price_return_6m": 1.0749458, "price_return_9m": 0.36734694, "price_return_12m": 0.06349206, "price_return_12m_ex1m": 0.2115873, "distance_from_52w_high": -0.15546218, "distance_from_52w_low": 1.42490047, "relative_strength": -0.09444899, "local_beta": 0.0036, "volatility_252d": 1.163321, "volatility_60d": 2.753525, "max_drawdown_12m": -0.65172269, "revenue_ttm": 4751000, "gross_profit_ttm": 2960000, "ebit_ttm": -14717000, "ebitda_ttm": -11131000, "net_income_ttm": -17153000, "eps_diluted_ttm": -2.90551577, "operating_cash_flow_ttm": -6466000, "capital_expenditure_ttm": 4000, "fcf_ttm": -6462000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2449000, "cash_and_equivalents": 179000, "total_current_assets": 4494000, "total_current_liabilities": 7702000, "net_ppe": null, "total_assets": 36418000, "total_debt": 14308000, "total_equity": 15318000, "net_working_capital": 1081000, "book_value_per_share": 2.59468843, "retained_earnings": -96194000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -12429000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 66, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 66, "svqf_composite": 74, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "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": 2.01, "os": 0.18, "value": 0.34, "quality": 0.34, "momentum": 0.34, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.1198, "momentum_12_1": 0.2116, "complete_fields": { "id": 3304, "ticker_id": 9006, "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": "2026-06-07T06:51:36.376100+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.01, "market_cap": 11866233.99, "market_cap_usd": 11866233.99, "enterprise_value": 25995233.99, "shares_outstanding": 5903599, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.77465948, "ptbv_ratio": null, "ps_ratio": 2.49762871, "pcf_ratio": null, "pfcf_ratio": -1.83630981, "ev_ebitda": null, "ev_ebit": -1.76634056, "ev_sales": 5.47152894, "ev_fcf": -4.02278459, "earnings_yield": null, "fcf_yield": -0.24858403, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.62302673, "operating_margin": -3.09766365, "net_margin": -3.61039781, "ebitda_margin": -2.34287518, "fcf_margin": -1.36013471, "roe": -1.11979371, "roa": -0.47100335, "roic": -0.37483445, "roc_greenblatt": null, "asset_turnover": 0.13045747, "cash_conversion": 0.3767271, "accruals_ratio": -0.29345379, "sbc_to_revenue": 0.11892233, "debt_to_equity": 1.5169735, "net_debt_to_ebitda": -1.26933789, "debt_to_assets": 0.39288264, "interest_coverage": -6.00939159, "current_ratio": 0.58348481, "quick_ratio": 0.58348481, "net_debt": 14129000, "revenue_growth_1y": -0.35857972, "revenue_growth_3y_cagr": -0.42352596, "revenue_growth_5y_cagr": -0.30029231, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.60904292, "piotroski_f_score": 3, "altman_z_score": -4.70036643, "earnings_stability_5y": 0.71492, "revenue_stability_5y": 0.594593, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12223241, "price_return_3m": 0.32236842, "price_return_6m": 1.0749458, "price_return_9m": 0.36734694, "price_return_12m": 0.06349206, "price_return_12m_ex1m": 0.2115873, "distance_from_52w_high": -0.15546218, "distance_from_52w_low": 1.42490047, "relative_strength": -0.09444899, "local_beta": 0.0036, "volatility_252d": 1.163321, "volatility_60d": 2.753525, "max_drawdown_12m": -0.65172269, "revenue_ttm": 4751000, "gross_profit_ttm": 2960000, "ebit_ttm": -14717000, "ebitda_ttm": -11131000, "net_income_ttm": -17153000, "eps_diluted_ttm": -2.90551577, "operating_cash_flow_ttm": -6466000, "capital_expenditure_ttm": 4000, "fcf_ttm": -6462000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2449000, "cash_and_equivalents": 179000, "total_current_assets": 4494000, "total_current_liabilities": 7702000, "net_ppe": null, "total_assets": 36418000, "total_debt": 14308000, "total_equity": 15318000, "net_working_capital": 1081000, "book_value_per_share": 2.59468843, "retained_earnings": -96194000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -12429000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 66, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 66, "svqf_composite": 74, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 4939000, "cost_of_revenue": 3593000, "gross_profit": 4939000, "ebit": -15081000, "ebitda": -11488000, "pretax_income": -17497000, "tax_provision": 75000, "net_income": -17461000, "net_income_to_common": -17461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 14393000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 3435816, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -7023000, "capital_expenditure": 10000, "free_cash_flow": -7013000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204668, "ticker_id": 9006, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15081000", "ebitda": "-11488000", "netIncome": "-17461000", "grossProfit": "4939000", "depreciation": "None", "totalRevenue": "4939000", "costOfRevenue": "3593000", "interestIncome": "None", "incomeBeforeTax": "-17497000", "interestExpense": "2416000", "operatingIncome": "-7221000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-2416000", "nonInterestIncome": "None", "operatingExpenses": "12160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3593000", "sellingGeneralAndAdministrative": "8567000", "netIncomeFromContinuingOperations": "-17572000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "38946000", "longTermDebt": "9456000", "shortTermDebt": "4937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31229000", "reportedCurrency": "USD", "retainedEarnings": "-93705000", "totalLiabilities": "23122000", "otherCurrentAssets": "1564000", "totalCurrentAssets": "3670000", "currentLongTermDebt": "3250000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35275999", "currentAccountsPayable": "1136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18071000", "totalShareholderEquity": "17961000", "capitalLeaseObligations": "5365000", "otherCurrentLiabilities": "85000", "totalCurrentLiabilities": "7488000", "otherNonCurrentLiabilities": "722000", "totalNonCurrentLiabilities": "15634000", "cashAndShortTermInvestments": "1150000", "commonStockSharesOutstanding": "3435816", "intangibleAssetsExcludingGoodwill": "31229000", "cashAndCashEquivalentsAtCarryingValue": "1150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17461000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-7023000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7929000", "cashflowFromInvestment": "-10000", "stockBasedCompensation": "570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4939000, "cost_of_revenue": 3593000, "gross_profit": 4939000, "research_and_development": null, "selling_general_admin": 8567000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15081000, "depreciation_amortisation": 3593000, "ebitda": -11488000, "interest_expense": 2416000, "interest_income": null, "other_non_operating": null, "pretax_income": -17497000, "tax_provision": 75000, "effective_tax_rate": null, "net_income": -17461000, "net_income_continuing_ops": -17572000, "net_income_to_common": -17461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1150000, "short_term_investments": null, "net_receivables": 956000, "inventory": null, "other_current_assets": null, "total_current_assets": 3670000, "net_ppe": null, "goodwill": null, "intangible_assets": 31229000, "goodwill_and_intangibles": 31229000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35275999, "total_assets": 38946000, "short_term_debt": 4937000, "accounts_payable": 1136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7488000, "long_term_debt": 9456000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15634000, "total_liabilities": 23122000, "total_debt": 14393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93705000, "total_equity": 17961000, "shares_outstanding": 3435816, "operating_cash_flow": -7023000, "stock_based_compensation": 570000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7929000, "free_cash_flow": -7013000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15081000", "ebitda": "-11488000", "netIncome": "-17461000", "grossProfit": "4939000", "depreciation": "None", "totalRevenue": "4939000", "costOfRevenue": "3593000", "interestIncome": "None", "incomeBeforeTax": "-17497000", "interestExpense": "2416000", "operatingIncome": "-7221000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-2416000", "nonInterestIncome": "None", "operatingExpenses": "12160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3593000", "sellingGeneralAndAdministrative": "8567000", "netIncomeFromContinuingOperations": "-17572000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "38946000", "longTermDebt": "9456000", "shortTermDebt": "4937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31229000", "reportedCurrency": "USD", "retainedEarnings": "-93705000", "totalLiabilities": "23122000", "otherCurrentAssets": "1564000", "totalCurrentAssets": "3670000", "currentLongTermDebt": "3250000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35275999", "currentAccountsPayable": "1136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18071000", "totalShareholderEquity": "17961000", "capitalLeaseObligations": "5365000", "otherCurrentLiabilities": "85000", "totalCurrentLiabilities": "7488000", "otherNonCurrentLiabilities": "722000", "totalNonCurrentLiabilities": "15634000", "cashAndShortTermInvestments": "1150000", "commonStockSharesOutstanding": "3435816", "intangibleAssetsExcludingGoodwill": "31229000", "cashAndCashEquivalentsAtCarryingValue": "1150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17461000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-7023000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7929000", "cashflowFromInvestment": "-10000", "stockBasedCompensation": "570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3593000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 8259000, "cost_of_revenue": 445000, "gross_profit": 7814000, "ebit": -21696000, "ebitda": -16749000, "pretax_income": -22340000, "tax_provision": 220000, "net_income": -22395000, "net_income_to_common": -22395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1254000, "total_current_assets": 4043000, "total_assets": 53756000, "short_term_debt": 1513000, "long_term_debt": 6569000, "total_debt": 8082000, "total_liabilities": 25358000, "total_equity": 30424000, "shares_outstanding": 2275332, "goodwill_and_intangibles": 34759000 }, "cash_flow": { "operating_cash_flow": -4716000, "capital_expenditure": 112000, "free_cash_flow": -4604000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204673, "ticker_id": 9006, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21696000", "ebitda": "-16749000", "netIncome": "-22395000", "grossProfit": "7814000", "depreciation": "None", "totalRevenue": "8259000", "costOfRevenue": "445000", "interestIncome": "None", "incomeBeforeTax": "-22340000", "interestExpense": "644000", "operatingIncome": "-21409000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "220000", "reportedCurrency": "USD", "netInterestIncome": "-644000", "nonInterestIncome": "None", "operatingExpenses": "29223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4947000", "sellingGeneralAndAdministrative": "12758000", "netIncomeFromContinuingOperations": "-22560000" }, "balance": { "goodwill": "None", "inventory": "453000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "53756000", "longTermDebt": "6569000", "shortTermDebt": "1513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34759000", "reportedCurrency": "USD", "retainedEarnings": "-76244000", "totalLiabilities": "25358000", "otherCurrentAssets": "520000", "totalCurrentAssets": "4043000", "currentLongTermDebt": "None", "longTermInvestments": "10110000", "shortTermInvestments": "None", "currentNetReceivables": "2269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49713000", "currentAccountsPayable": "2734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13379000", "totalShareholderEquity": "30424000", "capitalLeaseObligations": "6810000", "otherCurrentLiabilities": "4213000", "totalCurrentLiabilities": "10394000", "otherNonCurrentLiabilities": "431000", "totalNonCurrentLiabilities": "14964000", "cashAndShortTermInvestments": "1254000", "commonStockSharesOutstanding": "2275332", "intangibleAssetsExcludingGoodwill": "34759000", "cashAndCashEquivalentsAtCarryingValue": "1254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22560000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "453000", "operatingCashflow": "-4716000", "capitalExpenditures": "112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3823000", "cashflowFromInvestment": "-112000", "stockBasedCompensation": "403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8259000, "cost_of_revenue": 445000, "gross_profit": 7814000, "research_and_development": null, "selling_general_admin": 12758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21696000, "depreciation_amortisation": 4947000, "ebitda": -16749000, "interest_expense": 644000, "interest_income": null, "other_non_operating": null, "pretax_income": -22340000, "tax_provision": 220000, "effective_tax_rate": null, "net_income": -22395000, "net_income_continuing_ops": -22560000, "net_income_to_common": -22395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1254000, "short_term_investments": null, "net_receivables": 2269000, "inventory": 453000, "other_current_assets": null, "total_current_assets": 4043000, "net_ppe": null, "goodwill": null, "intangible_assets": 34759000, "goodwill_and_intangibles": 34759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49713000, "total_assets": 53756000, "short_term_debt": 1513000, "accounts_payable": 2734000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10394000, "long_term_debt": 6569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14964000, "total_liabilities": 25358000, "total_debt": 8082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76244000, "total_equity": 30424000, "shares_outstanding": 2275332, "operating_cash_flow": -4716000, "stock_based_compensation": 403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3823000, "free_cash_flow": -4604000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21696000", "ebitda": "-16749000", "netIncome": "-22395000", "grossProfit": "7814000", "depreciation": "None", "totalRevenue": "8259000", "costOfRevenue": "445000", "interestIncome": "None", "incomeBeforeTax": "-22340000", "interestExpense": "644000", "operatingIncome": "-21409000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "220000", "reportedCurrency": "USD", "netInterestIncome": "-644000", "nonInterestIncome": "None", "operatingExpenses": "29223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4947000", "sellingGeneralAndAdministrative": "12758000", "netIncomeFromContinuingOperations": "-22560000" }, "balance": { "goodwill": "None", "inventory": "453000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "53756000", "longTermDebt": "6569000", "shortTermDebt": "1513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34759000", "reportedCurrency": "USD", "retainedEarnings": "-76244000", "totalLiabilities": "25358000", "otherCurrentAssets": "520000", "totalCurrentAssets": "4043000", "currentLongTermDebt": "None", "longTermInvestments": "10110000", "shortTermInvestments": "None", "currentNetReceivables": "2269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49713000", "currentAccountsPayable": "2734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13379000", "totalShareholderEquity": "30424000", "capitalLeaseObligations": "6810000", "otherCurrentLiabilities": "4213000", "totalCurrentLiabilities": "10394000", "otherNonCurrentLiabilities": "431000", "totalNonCurrentLiabilities": "14964000", "cashAndShortTermInvestments": "1254000", "commonStockSharesOutstanding": "2275332", "intangibleAssetsExcludingGoodwill": "34759000", "cashAndCashEquivalentsAtCarryingValue": "1254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22560000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "453000", "operatingCashflow": "-4716000", "capitalExpenditures": "112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3823000", "cashflowFromInvestment": "-112000", "stockBasedCompensation": "403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4947000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 17755000, "cost_of_revenue": 6918000, "gross_profit": 10837000, "ebit": -20644000, "ebitda": -13690000, "pretax_income": -21025000, "tax_provision": 1212000, "net_income": -21052000, "net_income_to_common": -21052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 7303000, "total_assets": 71660000, "short_term_debt": 3266000, "long_term_debt": 3971000, "total_debt": 7237000, "total_liabilities": 23489000, "total_equity": 48171000, "shares_outstanding": 19711637, "goodwill_and_intangibles": 41520000 }, "cash_flow": { "operating_cash_flow": -6545000, "capital_expenditure": 100000, "free_cash_flow": -6445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204678, "ticker_id": 9006, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20644000", "ebitda": "-13690000", "netIncome": "-21052000", "grossProfit": "10837000", "depreciation": "None", "totalRevenue": "17755000", "costOfRevenue": "6918000", "interestIncome": "None", "incomeBeforeTax": "-21025000", "interestExpense": "381000", "operatingIncome": "-19388000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1212000", "reportedCurrency": "USD", "netInterestIncome": "-40000", "nonInterestIncome": "None", "operatingExpenses": "31481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6954000", "sellingGeneralAndAdministrative": "23271000", "netIncomeFromContinuingOperations": "-21418000" }, "balance": { "goodwill": "None", "inventory": "453000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "71660000", "longTermDebt": "3971000", "shortTermDebt": "3266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41520000", "reportedCurrency": "USD", "retainedEarnings": "-53849000", "totalLiabilities": "23489000", "otherCurrentAssets": "796000", "totalCurrentAssets": "7303000", "currentLongTermDebt": "750000", "longTermInvestments": "17585000", "shortTermInvestments": "None", "currentNetReceivables": "3454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64357000", "currentAccountsPayable": "2127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10000000", "totalShareholderEquity": "48171000", "capitalLeaseObligations": "5279000", "otherCurrentLiabilities": "-185000", "totalCurrentLiabilities": "6469000", "otherNonCurrentLiabilities": "5472000", "totalNonCurrentLiabilities": "17020000", "cashAndShortTermInvestments": "2998000", "commonStockSharesOutstanding": "19711637", "intangibleAssetsExcludingGoodwill": "41520000", "cashAndCashEquivalentsAtCarryingValue": "2998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21052000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2391000", "operatingCashflow": "-6545000", "capitalExpenditures": "100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4726000", "cashflowFromInvestment": "None", "stockBasedCompensation": "242000", "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": "6954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17755000, "cost_of_revenue": 6918000, "gross_profit": 10837000, "research_and_development": null, "selling_general_admin": 23271000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20644000, "depreciation_amortisation": 6954000, "ebitda": -13690000, "interest_expense": 381000, "interest_income": null, "other_non_operating": null, "pretax_income": -21025000, "tax_provision": 1212000, "effective_tax_rate": null, "net_income": -21052000, "net_income_continuing_ops": -21418000, "net_income_to_common": -21052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2998000, "short_term_investments": null, "net_receivables": 3454000, "inventory": 453000, "other_current_assets": null, "total_current_assets": 7303000, "net_ppe": null, "goodwill": null, "intangible_assets": 41520000, "goodwill_and_intangibles": 41520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64357000, "total_assets": 71660000, "short_term_debt": 3266000, "accounts_payable": 2127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6469000, "long_term_debt": 3971000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17020000, "total_liabilities": 23489000, "total_debt": 7237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53849000, "total_equity": 48171000, "shares_outstanding": 19711637, "operating_cash_flow": -6545000, "stock_based_compensation": 242000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100000, "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": 4726000, "free_cash_flow": -6445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20644000", "ebitda": "-13690000", "netIncome": "-21052000", "grossProfit": "10837000", "depreciation": "None", "totalRevenue": "17755000", "costOfRevenue": "6918000", "interestIncome": "None", "incomeBeforeTax": "-21025000", "interestExpense": "381000", "operatingIncome": "-19388000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1212000", "reportedCurrency": "USD", "netInterestIncome": "-40000", "nonInterestIncome": "None", "operatingExpenses": "31481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6954000", "sellingGeneralAndAdministrative": "23271000", "netIncomeFromContinuingOperations": "-21418000" }, "balance": { "goodwill": "None", "inventory": "453000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "71660000", "longTermDebt": "3971000", "shortTermDebt": "3266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41520000", "reportedCurrency": "USD", "retainedEarnings": "-53849000", "totalLiabilities": "23489000", "otherCurrentAssets": "796000", "totalCurrentAssets": "7303000", "currentLongTermDebt": "750000", "longTermInvestments": "17585000", "shortTermInvestments": "None", "currentNetReceivables": "3454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64357000", "currentAccountsPayable": "2127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10000000", "totalShareholderEquity": "48171000", "capitalLeaseObligations": "5279000", "otherCurrentLiabilities": "-185000", "totalCurrentLiabilities": "6469000", "otherNonCurrentLiabilities": "5472000", "totalNonCurrentLiabilities": "17020000", "cashAndShortTermInvestments": "2998000", "commonStockSharesOutstanding": "19711637", "intangibleAssetsExcludingGoodwill": "41520000", "cashAndCashEquivalentsAtCarryingValue": "2998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21052000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2391000", "operatingCashflow": "-6545000", "capitalExpenditures": "100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4726000", "cashflowFromInvestment": "None", "stockBasedCompensation": "242000", "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": "6954000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 25781000, "cost_of_revenue": 7980000, "gross_profit": 17801000, "ebit": -4584000, "ebitda": 2679000, "pretax_income": -5787000, "tax_provision": -431000, "net_income": -5356000, "net_income_to_common": -5356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4608000, "total_current_assets": 14020000, "total_assets": 88935000, "short_term_debt": 1376000, "long_term_debt": null, "total_debt": 1376000, "total_liabilities": 18796000, "total_equity": 70815000, "shares_outstanding": 19624669, "goodwill_and_intangibles": 47665000 }, "cash_flow": { "operating_cash_flow": -14182000, "capital_expenditure": 265000, "free_cash_flow": -13917000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204683, "ticker_id": 9006, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4584000", "ebitda": "2679000", "netIncome": "-5356000", "grossProfit": "17801000", "depreciation": "None", "totalRevenue": "25781000", "costOfRevenue": "7980000", "interestIncome": "None", "incomeBeforeTax": "-5787000", "interestExpense": "1203000", "operatingIncome": "-22270000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-431000", "reportedCurrency": "USD", "netInterestIncome": "-1203000", "nonInterestIncome": "None", "operatingExpenses": "40071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7263000", "sellingGeneralAndAdministrative": "17422000", "netIncomeFromContinuingOperations": "-5356000" }, "balance": { "goodwill": "None", "inventory": "2845000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "88935000", "longTermDebt": "None", "shortTermDebt": "1376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47665000", "reportedCurrency": "USD", "retainedEarnings": "-32797000", "totalLiabilities": "18796000", "otherCurrentAssets": "1457000", "totalCurrentAssets": "14020000", "currentLongTermDebt": "None", "longTermInvestments": "19195000", "shortTermInvestments": "None", "currentNetReceivables": "5110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "74915000", "currentAccountsPayable": "3870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6838000", "shortLongTermDebtTotal": "7215000", "totalShareholderEquity": "70815000", "capitalLeaseObligations": "7215000", "otherCurrentLiabilities": "659000", "totalCurrentLiabilities": "6561000", "otherNonCurrentLiabilities": "6396000", "totalNonCurrentLiabilities": "12235000", "cashAndShortTermInvestments": "4608000", "commonStockSharesOutstanding": "19624669", "intangibleAssetsExcludingGoodwill": "47665000", "cashAndCashEquivalentsAtCarryingValue": "4608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5356000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "530000", "operatingCashflow": "-14182000", "capitalExpenditures": "265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30953000", "cashflowFromInvestment": "44521000", "stockBasedCompensation": "620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-442000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25781000, "cost_of_revenue": 7980000, "gross_profit": 17801000, "research_and_development": null, "selling_general_admin": 17422000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4584000, "depreciation_amortisation": 7263000, "ebitda": 2679000, "interest_expense": 1203000, "interest_income": null, "other_non_operating": null, "pretax_income": -5787000, "tax_provision": -431000, "effective_tax_rate": null, "net_income": -5356000, "net_income_continuing_ops": -5356000, "net_income_to_common": -5356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4608000, "short_term_investments": null, "net_receivables": 5110000, "inventory": 2845000, "other_current_assets": null, "total_current_assets": 14020000, "net_ppe": null, "goodwill": null, "intangible_assets": 47665000, "goodwill_and_intangibles": 47665000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 74915000, "total_assets": 88935000, "short_term_debt": 1376000, "accounts_payable": 3870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6561000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12235000, "total_liabilities": 18796000, "total_debt": 1376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32797000, "total_equity": 70815000, "shares_outstanding": 19624669, "operating_cash_flow": -14182000, "stock_based_compensation": 620000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 44521000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30953000, "free_cash_flow": -13917000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4584000", "ebitda": "2679000", "netIncome": "-5356000", "grossProfit": "17801000", "depreciation": "None", "totalRevenue": "25781000", "costOfRevenue": "7980000", "interestIncome": "None", "incomeBeforeTax": "-5787000", "interestExpense": "1203000", "operatingIncome": "-22270000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-431000", "reportedCurrency": "USD", "netInterestIncome": "-1203000", "nonInterestIncome": "None", "operatingExpenses": "40071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7263000", "sellingGeneralAndAdministrative": "17422000", "netIncomeFromContinuingOperations": "-5356000" }, "balance": { "goodwill": "None", "inventory": "2845000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "88935000", "longTermDebt": "None", "shortTermDebt": "1376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47665000", "reportedCurrency": "USD", "retainedEarnings": "-32797000", "totalLiabilities": "18796000", "otherCurrentAssets": "1457000", "totalCurrentAssets": "14020000", "currentLongTermDebt": "None", "longTermInvestments": "19195000", "shortTermInvestments": "None", "currentNetReceivables": "5110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "74915000", "currentAccountsPayable": "3870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6838000", "shortLongTermDebtTotal": "7215000", "totalShareholderEquity": "70815000", "capitalLeaseObligations": "7215000", "otherCurrentLiabilities": "659000", "totalCurrentLiabilities": "6561000", "otherNonCurrentLiabilities": "6396000", "totalNonCurrentLiabilities": "12235000", "cashAndShortTermInvestments": "4608000", "commonStockSharesOutstanding": "19624669", "intangibleAssetsExcludingGoodwill": "47665000", "cashAndCashEquivalentsAtCarryingValue": "4608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5356000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "530000", "operatingCashflow": "-14182000", "capitalExpenditures": "265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30953000", "cashflowFromInvestment": "44521000", "stockBasedCompensation": "620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-442000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7263000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 37932000, "cost_of_revenue": 10667000, "gross_profit": 27265000, "ebit": -14072000, "ebitda": -7242000, "pretax_income": -16135000, "tax_provision": -3106000, "net_income": -13029000, "net_income_to_common": -13029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4483000, "total_current_assets": 17179000, "total_assets": 125781000, "short_term_debt": 4914000, "long_term_debt": 25531000, "total_debt": 30445000, "total_liabilities": 50839000, "total_equity": 74280000, "shares_outstanding": 19455987, "goodwill_and_intangibles": 98304000 }, "cash_flow": { "operating_cash_flow": -6556000, "capital_expenditure": 1134000, "free_cash_flow": -5422000, "dividends_paid": 5000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204688, "ticker_id": 9006, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14072000", "ebitda": "-7242000", "netIncome": "-13029000", "grossProfit": "27265000", "depreciation": "None", "totalRevenue": "37932000", "costOfRevenue": "10667000", "interestIncome": "None", "incomeBeforeTax": "-16135000", "interestExpense": "2063000", "operatingIncome": "-11184000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3106000", "reportedCurrency": "USD", "netInterestIncome": "-2063000", "nonInterestIncome": "None", "operatingExpenses": "38449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6830000", "sellingGeneralAndAdministrative": "17255000", "netIncomeFromContinuingOperations": "-13029000" }, "balance": { "goodwill": "None", "inventory": "3375000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "125781000", "longTermDebt": "25531000", "shortTermDebt": "4914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "98304000", "reportedCurrency": "USD", "retainedEarnings": "-28779000", "totalLiabilities": "50839000", "otherCurrentAssets": "1681000", "totalCurrentAssets": "17179000", "currentLongTermDebt": "2500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108602000", "currentAccountsPayable": "6169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8863000", "shortLongTermDebtTotal": "44949000", "totalShareholderEquity": "74280000", "capitalLeaseObligations": "8459000", "otherCurrentLiabilities": "-630000", "totalCurrentLiabilities": "10517000", "otherNonCurrentLiabilities": "7539000", "totalNonCurrentLiabilities": "40322000", "cashAndShortTermInvestments": "4483000", "commonStockSharesOutstanding": "19455987", "intangibleAssetsExcludingGoodwill": "98304000", "cashAndCashEquivalentsAtCarryingValue": "4483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13029000", "profitLoss": "None", "dividendPayout": "5000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2159000", "operatingCashflow": "-6556000", "capitalExpenditures": "1134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10507000", "cashflowFromInvestment": "-4795000", "stockBasedCompensation": "720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37932000, "cost_of_revenue": 10667000, "gross_profit": 27265000, "research_and_development": null, "selling_general_admin": 17255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14072000, "depreciation_amortisation": 6830000, "ebitda": -7242000, "interest_expense": 2063000, "interest_income": null, "other_non_operating": null, "pretax_income": -16135000, "tax_provision": -3106000, "effective_tax_rate": null, "net_income": -13029000, "net_income_continuing_ops": -13029000, "net_income_to_common": -13029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4483000, "short_term_investments": null, "net_receivables": 7640000, "inventory": 3375000, "other_current_assets": null, "total_current_assets": 17179000, "net_ppe": null, "goodwill": null, "intangible_assets": 98304000, "goodwill_and_intangibles": 98304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108602000, "total_assets": 125781000, "short_term_debt": 4914000, "accounts_payable": 6169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10517000, "long_term_debt": 25531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40322000, "total_liabilities": 50839000, "total_debt": 30445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28779000, "total_equity": 74280000, "shares_outstanding": 19455987, "operating_cash_flow": -6556000, "stock_based_compensation": 720000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4795000, "dividends_paid": 5000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10507000, "free_cash_flow": -5422000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14072000", "ebitda": "-7242000", "netIncome": "-13029000", "grossProfit": "27265000", "depreciation": "None", "totalRevenue": "37932000", "costOfRevenue": "10667000", "interestIncome": "None", "incomeBeforeTax": "-16135000", "interestExpense": "2063000", "operatingIncome": "-11184000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3106000", "reportedCurrency": "USD", "netInterestIncome": "-2063000", "nonInterestIncome": "None", "operatingExpenses": "38449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6830000", "sellingGeneralAndAdministrative": "17255000", "netIncomeFromContinuingOperations": "-13029000" }, "balance": { "goodwill": "None", "inventory": "3375000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "125781000", "longTermDebt": "25531000", "shortTermDebt": "4914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "98304000", "reportedCurrency": "USD", "retainedEarnings": "-28779000", "totalLiabilities": "50839000", "otherCurrentAssets": "1681000", "totalCurrentAssets": "17179000", "currentLongTermDebt": "2500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108602000", "currentAccountsPayable": "6169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8863000", "shortLongTermDebtTotal": "44949000", "totalShareholderEquity": "74280000", "capitalLeaseObligations": "8459000", "otherCurrentLiabilities": "-630000", "totalCurrentLiabilities": "10517000", "otherNonCurrentLiabilities": "7539000", "totalNonCurrentLiabilities": "40322000", "cashAndShortTermInvestments": "4483000", "commonStockSharesOutstanding": "19455987", "intangibleAssetsExcludingGoodwill": "98304000", "cashAndCashEquivalentsAtCarryingValue": "4483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13029000", "profitLoss": "None", "dividendPayout": "5000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2159000", "operatingCashflow": "-6556000", "capitalExpenditures": "1134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10507000", "cashflowFromInvestment": "-4795000", "stockBasedCompensation": "720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6830000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 29448000, "cost_of_revenue": 5456000, "gross_profit": 23992000, "ebit": -16410000, "ebitda": -10913000, "pretax_income": -17603000, "tax_provision": -4518000, "net_income": -13085000, "net_income_to_common": -13085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4957000, "total_current_assets": 16147000, "total_assets": 123054000, "short_term_debt": 7002000, "long_term_debt": 13838000, "total_debt": 20840000, "total_liabilities": 36799000, "total_equity": 85748000, "shares_outstanding": 19117460, "goodwill_and_intangibles": 93535000 }, "cash_flow": { "operating_cash_flow": 3185000, "capital_expenditure": 748000, "free_cash_flow": 3933000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204693, "ticker_id": 9006, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16410000", "ebitda": "-10913000", "netIncome": "-13085000", "grossProfit": "23992000", "depreciation": "None", "totalRevenue": "29448000", "costOfRevenue": "5456000", "interestIncome": "27000", "incomeBeforeTax": "-17603000", "interestExpense": "1220000", "operatingIncome": "-3455000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4518000", "reportedCurrency": "USD", "netInterestIncome": "-1193000", "nonInterestIncome": "None", "operatingExpenses": "27447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5497000", "sellingGeneralAndAdministrative": "20478000", "netIncomeFromContinuingOperations": "-13085000" }, "balance": { "goodwill": "None", "inventory": "1216000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "123054000", "longTermDebt": "13838000", "shortTermDebt": "7002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "93535000", "reportedCurrency": "USD", "retainedEarnings": "-16595000", "totalLiabilities": "36799000", "otherCurrentAssets": "1085000", "totalCurrentAssets": "16147000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "106907000", "currentAccountsPayable": "4442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3367000", "shortLongTermDebtTotal": "37778000", "totalShareholderEquity": "85748000", "capitalLeaseObligations": "10570000", "otherCurrentLiabilities": "-1128000", "totalCurrentLiabilities": "10316000", "otherNonCurrentLiabilities": "26483000", "totalNonCurrentLiabilities": "26483000", "cashAndShortTermInvestments": "4957000", "commonStockSharesOutstanding": "19117460", "intangibleAssetsExcludingGoodwill": "93535000", "cashAndCashEquivalentsAtCarryingValue": "4957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13085000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-317000", "operatingCashflow": "3185000", "capitalExpenditures": "748000", "changeInReceivables": "691000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2167000", "cashflowFromInvestment": "-702000", "stockBasedCompensation": "850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "316000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29448000, "cost_of_revenue": 5456000, "gross_profit": 23992000, "research_and_development": null, "selling_general_admin": 20478000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16410000, "depreciation_amortisation": 5497000, "ebitda": -10913000, "interest_expense": 1220000, "interest_income": null, "other_non_operating": null, "pretax_income": -17603000, "tax_provision": -4518000, "effective_tax_rate": null, "net_income": -13085000, "net_income_continuing_ops": -13085000, "net_income_to_common": -13085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4957000, "short_term_investments": null, "net_receivables": 8889000, "inventory": 1216000, "other_current_assets": null, "total_current_assets": 16147000, "net_ppe": null, "goodwill": null, "intangible_assets": 93535000, "goodwill_and_intangibles": 93535000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 106907000, "total_assets": 123054000, "short_term_debt": 7002000, "accounts_payable": 4442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10316000, "long_term_debt": 13838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26483000, "total_liabilities": 36799000, "total_debt": 20840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16595000, "total_equity": 85748000, "shares_outstanding": 19117460, "operating_cash_flow": 3185000, "stock_based_compensation": 850000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 748000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2167000, "free_cash_flow": 3933000, "net_change_in_cash": 316000 }, "raw_data": { "income": { "ebit": "-16410000", "ebitda": "-10913000", "netIncome": "-13085000", "grossProfit": "23992000", "depreciation": "None", "totalRevenue": "29448000", "costOfRevenue": "5456000", "interestIncome": "27000", "incomeBeforeTax": "-17603000", "interestExpense": "1220000", "operatingIncome": "-3455000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4518000", "reportedCurrency": "USD", "netInterestIncome": "-1193000", "nonInterestIncome": "None", "operatingExpenses": "27447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5497000", "sellingGeneralAndAdministrative": "20478000", "netIncomeFromContinuingOperations": "-13085000" }, "balance": { "goodwill": "None", "inventory": "1216000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "123054000", "longTermDebt": "13838000", "shortTermDebt": "7002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "93535000", "reportedCurrency": "USD", "retainedEarnings": "-16595000", "totalLiabilities": "36799000", "otherCurrentAssets": "1085000", "totalCurrentAssets": "16147000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "106907000", "currentAccountsPayable": "4442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3367000", "shortLongTermDebtTotal": "37778000", "totalShareholderEquity": "85748000", "capitalLeaseObligations": "10570000", "otherCurrentLiabilities": "-1128000", "totalCurrentLiabilities": "10316000", "otherNonCurrentLiabilities": "26483000", "totalNonCurrentLiabilities": "26483000", "cashAndShortTermInvestments": "4957000", "commonStockSharesOutstanding": "19117460", "intangibleAssetsExcludingGoodwill": "93535000", "cashAndCashEquivalentsAtCarryingValue": "4957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13085000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-317000", "operatingCashflow": "3185000", "capitalExpenditures": "748000", "changeInReceivables": "691000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2167000", "cashflowFromInvestment": "-702000", "stockBasedCompensation": "850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "316000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5497000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 41727000, "cost_of_revenue": 10272000, "gross_profit": 31455000, "ebit": -2802000, "ebitda": 1100000, "pretax_income": -4087000, "tax_provision": -642000, "net_income": -3445000, "net_income_to_common": -3445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4641000, "total_current_assets": 17566000, "total_assets": 143191000, "short_term_debt": 5754000, "long_term_debt": 16571000, "total_debt": 22325000, "total_liabilities": 44739000, "total_equity": 98096000, "shares_outstanding": 18857657, "goodwill_and_intangibles": 222190000 }, "cash_flow": { "operating_cash_flow": 3500000, "capital_expenditure": 9963000, "free_cash_flow": 13463000, "dividends_paid": 1058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204698, "ticker_id": 9006, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2802000", "ebitda": "1100000", "netIncome": "-3445000", "grossProfit": "31455000", "depreciation": "None", "totalRevenue": "41727000", "costOfRevenue": "10272000", "interestIncome": "1285000", "incomeBeforeTax": "-4087000", "interestExpense": "1285000", "operatingIncome": "2027000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-642000", "reportedCurrency": "USD", "netInterestIncome": "-1285000", "nonInterestIncome": "None", "operatingExpenses": "29428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3902000", "sellingGeneralAndAdministrative": "22362000", "netIncomeFromContinuingOperations": "-3445000" }, "balance": { "goodwill": "111095000", "inventory": "899000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "143191000", "longTermDebt": "16571000", "shortTermDebt": "5754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "111095000", "reportedCurrency": "USD", "retainedEarnings": "-3659000", "totalLiabilities": "44739000", "otherCurrentAssets": "1404000", "totalCurrentAssets": "17566000", "currentLongTermDebt": "2250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125625000", "currentAccountsPayable": "4391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12916000", "shortLongTermDebtTotal": "32098000", "totalShareholderEquity": "98096000", "capitalLeaseObligations": "11525000", "otherCurrentLiabilities": "-308000", "totalCurrentLiabilities": "9837000", "otherNonCurrentLiabilities": "1124000", "totalNonCurrentLiabilities": "34902000", "cashAndShortTermInvestments": "4641000", "commonStockSharesOutstanding": "18857657", "intangibleAssetsExcludingGoodwill": "111095000", "cashAndCashEquivalentsAtCarryingValue": "4641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3445000", "profitLoss": "None", "dividendPayout": "1058000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1089000", "operatingCashflow": "3500000", "capitalExpenditures": "9963000", "changeInReceivables": "438000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2269000", "cashflowFromInvestment": "-10338000", "stockBasedCompensation": "976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4569000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41727000, "cost_of_revenue": 10272000, "gross_profit": 31455000, "research_and_development": null, "selling_general_admin": 22362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2802000, "depreciation_amortisation": 3902000, "ebitda": 1100000, "interest_expense": 1285000, "interest_income": null, "other_non_operating": null, "pretax_income": -4087000, "tax_provision": -642000, "effective_tax_rate": null, "net_income": -3445000, "net_income_continuing_ops": -3445000, "net_income_to_common": -3445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4641000, "short_term_investments": null, "net_receivables": 10622000, "inventory": 899000, "other_current_assets": null, "total_current_assets": 17566000, "net_ppe": null, "goodwill": 111095000, "intangible_assets": 111095000, "goodwill_and_intangibles": 222190000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 125625000, "total_assets": 143191000, "short_term_debt": 5754000, "accounts_payable": 4391000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9837000, "long_term_debt": 16571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34902000, "total_liabilities": 44739000, "total_debt": 22325000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3659000, "total_equity": 98096000, "shares_outstanding": 18857657, "operating_cash_flow": 3500000, "stock_based_compensation": 976000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9963000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10338000, "dividends_paid": 1058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2269000, "free_cash_flow": 13463000, "net_change_in_cash": -4569000 }, "raw_data": { "income": { "ebit": "-2802000", "ebitda": "1100000", "netIncome": "-3445000", "grossProfit": "31455000", "depreciation": "None", "totalRevenue": "41727000", "costOfRevenue": "10272000", "interestIncome": "1285000", "incomeBeforeTax": "-4087000", "interestExpense": "1285000", "operatingIncome": "2027000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-642000", "reportedCurrency": "USD", "netInterestIncome": "-1285000", "nonInterestIncome": "None", "operatingExpenses": "29428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3902000", "sellingGeneralAndAdministrative": "22362000", "netIncomeFromContinuingOperations": "-3445000" }, "balance": { "goodwill": "111095000", "inventory": "899000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "143191000", "longTermDebt": "16571000", "shortTermDebt": "5754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "111095000", "reportedCurrency": "USD", "retainedEarnings": "-3659000", "totalLiabilities": "44739000", "otherCurrentAssets": "1404000", "totalCurrentAssets": "17566000", "currentLongTermDebt": "2250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125625000", "currentAccountsPayable": "4391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12916000", "shortLongTermDebtTotal": "32098000", "totalShareholderEquity": "98096000", "capitalLeaseObligations": "11525000", "otherCurrentLiabilities": "-308000", "totalCurrentLiabilities": "9837000", "otherNonCurrentLiabilities": "1124000", "totalNonCurrentLiabilities": "34902000", "cashAndShortTermInvestments": "4641000", "commonStockSharesOutstanding": "18857657", "intangibleAssetsExcludingGoodwill": "111095000", "cashAndCashEquivalentsAtCarryingValue": "4641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3445000", "profitLoss": "None", "dividendPayout": "1058000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1089000", "operatingCashflow": "3500000", "capitalExpenditures": "9963000", "changeInReceivables": "438000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2269000", "cashflowFromInvestment": "-10338000", "stockBasedCompensation": "976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4569000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 35466000, "cost_of_revenue": 2702000, "gross_profit": 32764000, "ebit": 4729000, "ebitda": 6509000, "pretax_income": 2919000, "tax_provision": 1831000, "net_income": 1088000, "net_income_to_common": 1088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8837000, "total_current_assets": 23875000, "total_assets": 138059000, "short_term_debt": 8275000, "long_term_debt": 11300000, "total_debt": 19575000, "total_liabilities": 38177000, "total_equity": 99882000, "shares_outstanding": 18281638, "goodwill_and_intangibles": 217978000 }, "cash_flow": { "operating_cash_flow": 6593000, "capital_expenditure": 1476000, "free_cash_flow": 8069000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204703, "ticker_id": 9006, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4729000", "ebitda": "6509000", "netIncome": "1088000", "grossProfit": "32764000", "depreciation": "None", "totalRevenue": "35466000", "costOfRevenue": "2702000", "interestIncome": "1011000", "incomeBeforeTax": "2919000", "interestExpense": "1011000", "operatingIncome": "3930000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1831000", "reportedCurrency": "USD", "netInterestIncome": "-1011000", "nonInterestIncome": "None", "operatingExpenses": "28035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1780000", "sellingGeneralAndAdministrative": "23559000", "netIncomeFromContinuingOperations": "1088000" }, "balance": { "goodwill": "108989000", "inventory": "1988000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "138059000", "longTermDebt": "11300000", "shortTermDebt": "8275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "108989000", "reportedCurrency": "USD", "retainedEarnings": "-233000", "totalLiabilities": "38177000", "otherCurrentAssets": "4080000", "totalCurrentAssets": "23875000", "currentLongTermDebt": "8275000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114184000", "currentAccountsPayable": "4958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3202000", "shortLongTermDebtTotal": "19575000", "totalShareholderEquity": "99882000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2611000", "totalCurrentLiabilities": "16116000", "otherNonCurrentLiabilities": "2622000", "totalNonCurrentLiabilities": "22061000", "cashAndShortTermInvestments": "8837000", "commonStockSharesOutstanding": "18281638", "intangibleAssetsExcludingGoodwill": "108989000", "cashAndCashEquivalentsAtCarryingValue": "8837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1088000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1988000", "operatingCashflow": "6593000", "capitalExpenditures": "1476000", "changeInReceivables": "-2653000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6492000", "cashflowFromInvestment": "-1476000", "stockBasedCompensation": "1788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1375000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1033000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35466000, "cost_of_revenue": 2702000, "gross_profit": 32764000, "research_and_development": null, "selling_general_admin": 23559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4729000, "depreciation_amortisation": 1780000, "ebitda": 6509000, "interest_expense": 1011000, "interest_income": null, "other_non_operating": null, "pretax_income": 2919000, "tax_provision": 1831000, "effective_tax_rate": null, "net_income": 1088000, "net_income_continuing_ops": 1088000, "net_income_to_common": 1088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8837000, "short_term_investments": null, "net_receivables": 11010000, "inventory": 1988000, "other_current_assets": null, "total_current_assets": 23875000, "net_ppe": null, "goodwill": 108989000, "intangible_assets": 108989000, "goodwill_and_intangibles": 217978000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 114184000, "total_assets": 138059000, "short_term_debt": 8275000, "accounts_payable": 4958000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16116000, "long_term_debt": 11300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22061000, "total_liabilities": 38177000, "total_debt": 19575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -233000, "total_equity": 99882000, "shares_outstanding": 18281638, "operating_cash_flow": 6593000, "stock_based_compensation": 1788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1476000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6492000, "free_cash_flow": 8069000, "net_change_in_cash": -1375000 }, "raw_data": { "income": { "ebit": "4729000", "ebitda": "6509000", "netIncome": "1088000", "grossProfit": "32764000", "depreciation": "None", "totalRevenue": "35466000", "costOfRevenue": "2702000", "interestIncome": "1011000", "incomeBeforeTax": "2919000", "interestExpense": "1011000", "operatingIncome": "3930000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1831000", "reportedCurrency": "USD", "netInterestIncome": "-1011000", "nonInterestIncome": "None", "operatingExpenses": "28035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1780000", "sellingGeneralAndAdministrative": "23559000", "netIncomeFromContinuingOperations": "1088000" }, "balance": { "goodwill": "108989000", "inventory": "1988000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "138059000", "longTermDebt": "11300000", "shortTermDebt": "8275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "108989000", "reportedCurrency": "USD", "retainedEarnings": "-233000", "totalLiabilities": "38177000", "otherCurrentAssets": "4080000", "totalCurrentAssets": "23875000", "currentLongTermDebt": "8275000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114184000", "currentAccountsPayable": "4958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3202000", "shortLongTermDebtTotal": "19575000", "totalShareholderEquity": "99882000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2611000", "totalCurrentLiabilities": "16116000", "otherNonCurrentLiabilities": "2622000", "totalNonCurrentLiabilities": "22061000", "cashAndShortTermInvestments": "8837000", "commonStockSharesOutstanding": "18281638", "intangibleAssetsExcludingGoodwill": "108989000", "cashAndCashEquivalentsAtCarryingValue": "8837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1088000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1988000", "operatingCashflow": "6593000", "capitalExpenditures": "1476000", "changeInReceivables": "-2653000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6492000", "cashflowFromInvestment": "-1476000", "stockBasedCompensation": "1788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1375000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1033000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1780000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 1144000, "cost_of_revenue": 893000, "gross_profit": 251000, "ebit": -1823000, "ebitda": -930000, "pretax_income": -2477000, "tax_provision": 12000, "net_income": -2489000, "net_income_to_common": -2489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 4494000, "total_assets": 36418000, "short_term_debt": 4468000, "long_term_debt": 9840000, "total_debt": 14308000, "total_liabilities": 23237000, "total_equity": 15318000, "shares_outstanding": 5903599, "goodwill_and_intangibles": 27747000 }, "cash_flow": { "operating_cash_flow": -877000, "capital_expenditure": 0, "free_cash_flow": -877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204666, "ticker_id": 9006, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1823000", "ebitda": "-930000", "netIncome": "-2489000", "grossProfit": "251000", "depreciation": "None", "totalRevenue": "1144000", "costOfRevenue": "893000", "interestIncome": "None", "incomeBeforeTax": "-2477000", "interestExpense": "593000", "operatingIncome": "-1823000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-593000", "nonInterestIncome": "None", "operatingExpenses": "2073999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "893000", "sellingGeneralAndAdministrative": "2074000", "netIncomeFromContinuingOperations": "-2489000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "36418000", "longTermDebt": "9840000", "shortTermDebt": "4468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27747000", "reportedCurrency": "USD", "retainedEarnings": "-96194000", "totalLiabilities": "23237000", "otherCurrentAssets": "3659000", "totalCurrentAssets": "4494000", "currentLongTermDebt": "2750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31924000", "currentAccountsPayable": "1915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17546000", "totalShareholderEquity": "15318000", "capitalLeaseObligations": "4956000", "otherCurrentLiabilities": "85000", "totalCurrentLiabilities": "7702000", "otherNonCurrentLiabilities": "901000", "totalNonCurrentLiabilities": "15534999", "cashAndShortTermInvestments": "179000", "commonStockSharesOutstanding": "5903599", "intangibleAssetsExcludingGoodwill": "27747000", "cashAndCashEquivalentsAtCarryingValue": "179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2489000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-877000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754000", "cashflowFromInvestment": "None", "stockBasedCompensation": "104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1144000, "cost_of_revenue": 893000, "gross_profit": 251000, "research_and_development": null, "selling_general_admin": 2074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1823000, "depreciation_amortisation": 893000, "ebitda": -930000, "interest_expense": 593000, "interest_income": null, "other_non_operating": null, "pretax_income": -2477000, "tax_provision": 12000, "effective_tax_rate": null, "net_income": -2489000, "net_income_continuing_ops": -2489000, "net_income_to_common": -2489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179000, "short_term_investments": null, "net_receivables": 656000, "inventory": null, "other_current_assets": null, "total_current_assets": 4494000, "net_ppe": null, "goodwill": null, "intangible_assets": 27747000, "goodwill_and_intangibles": 27747000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31924000, "total_assets": 36418000, "short_term_debt": 4468000, "accounts_payable": 1915000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7702000, "long_term_debt": 9840000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15534999, "total_liabilities": 23237000, "total_debt": 14308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96194000, "total_equity": 15318000, "shares_outstanding": 5903599, "operating_cash_flow": -877000, "stock_based_compensation": 104000, "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": -754000, "free_cash_flow": -877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1823000", "ebitda": "-930000", "netIncome": "-2489000", "grossProfit": "251000", "depreciation": "None", "totalRevenue": "1144000", "costOfRevenue": "893000", "interestIncome": "None", "incomeBeforeTax": "-2477000", "interestExpense": "593000", "operatingIncome": "-1823000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-593000", "nonInterestIncome": "None", "operatingExpenses": "2073999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "893000", "sellingGeneralAndAdministrative": "2074000", "netIncomeFromContinuingOperations": "-2489000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "36418000", "longTermDebt": "9840000", "shortTermDebt": "4468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27747000", "reportedCurrency": "USD", "retainedEarnings": "-96194000", "totalLiabilities": "23237000", "otherCurrentAssets": "3659000", "totalCurrentAssets": "4494000", "currentLongTermDebt": "2750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31924000", "currentAccountsPayable": "1915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17546000", "totalShareholderEquity": "15318000", "capitalLeaseObligations": "4956000", "otherCurrentLiabilities": "85000", "totalCurrentLiabilities": "7702000", "otherNonCurrentLiabilities": "901000", "totalNonCurrentLiabilities": "15534999", "cashAndShortTermInvestments": "179000", "commonStockSharesOutstanding": "5903599", "intangibleAssetsExcludingGoodwill": "27747000", "cashAndCashEquivalentsAtCarryingValue": "179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2489000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-877000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754000", "cashflowFromInvestment": "None", "stockBasedCompensation": "104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "893000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 1168000, "cost_of_revenue": 898000, "gross_profit": 270000, "ebit": -1948000, "ebitda": -1050000, "pretax_income": -2795000, "tax_provision": null, "net_income": -2777000, "net_income_to_common": -2777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 14393000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 5012739, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -1827000, "capital_expenditure": 0, "free_cash_flow": -1827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204667, "ticker_id": 9006, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1948000", "ebitda": "-1050000", "netIncome": "-2777000", "grossProfit": "270000", "depreciation": "None", "totalRevenue": "1168000", "costOfRevenue": "898000", "interestIncome": "None", "incomeBeforeTax": "-2795000", "interestExpense": "847000", "operatingIncome": "-1948000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-847000", "nonInterestIncome": "None", "operatingExpenses": "2218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "898000", "sellingGeneralAndAdministrative": "2218000", "netIncomeFromContinuingOperations": "-2795000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "38946000", "longTermDebt": "9456000", "shortTermDebt": "4937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31229000", "reportedCurrency": "USD", "retainedEarnings": "-93705000", "totalLiabilities": "23122000", "otherCurrentAssets": "1564000", "totalCurrentAssets": "3670000", "currentLongTermDebt": "3250000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35275999", "currentAccountsPayable": "1136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18071000", "totalShareholderEquity": "17961000", "capitalLeaseObligations": "5365000", "otherCurrentLiabilities": "85000", "totalCurrentLiabilities": "7488000", "otherNonCurrentLiabilities": "722000", "totalNonCurrentLiabilities": "15634000", "cashAndShortTermInvestments": "1150000", "commonStockSharesOutstanding": "5012739", "intangibleAssetsExcludingGoodwill": "31229000", "cashAndCashEquivalentsAtCarryingValue": "1150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2777000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1827000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1483000", "cashflowFromInvestment": "None", "stockBasedCompensation": "224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1168000, "cost_of_revenue": 898000, "gross_profit": 270000, "research_and_development": null, "selling_general_admin": 2218000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1948000, "depreciation_amortisation": 898000, "ebitda": -1050000, "interest_expense": 847000, "interest_income": null, "other_non_operating": null, "pretax_income": -2795000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2777000, "net_income_continuing_ops": -2795000, "net_income_to_common": -2777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1150000, "short_term_investments": null, "net_receivables": 956000, "inventory": null, "other_current_assets": null, "total_current_assets": 3670000, "net_ppe": null, "goodwill": null, "intangible_assets": 31229000, "goodwill_and_intangibles": 31229000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35275999, "total_assets": 38946000, "short_term_debt": 4937000, "accounts_payable": 1136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7488000, "long_term_debt": 9456000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15634000, "total_liabilities": 23122000, "total_debt": 14393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93705000, "total_equity": 17961000, "shares_outstanding": 5012739, "operating_cash_flow": -1827000, "stock_based_compensation": 224000, "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": 1483000, "free_cash_flow": -1827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1948000", "ebitda": "-1050000", "netIncome": "-2777000", "grossProfit": "270000", "depreciation": "None", "totalRevenue": "1168000", "costOfRevenue": "898000", "interestIncome": "None", "incomeBeforeTax": "-2795000", "interestExpense": "847000", "operatingIncome": "-1948000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-847000", "nonInterestIncome": "None", "operatingExpenses": "2218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "898000", "sellingGeneralAndAdministrative": "2218000", "netIncomeFromContinuingOperations": "-2795000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "38946000", "longTermDebt": "9456000", "shortTermDebt": "4937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31229000", "reportedCurrency": "USD", "retainedEarnings": "-93705000", "totalLiabilities": "23122000", "otherCurrentAssets": "1564000", "totalCurrentAssets": "3670000", "currentLongTermDebt": "3250000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35275999", "currentAccountsPayable": "1136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18071000", "totalShareholderEquity": "17961000", "capitalLeaseObligations": "5365000", "otherCurrentLiabilities": "85000", "totalCurrentLiabilities": "7488000", "otherNonCurrentLiabilities": "722000", "totalNonCurrentLiabilities": "15634000", "cashAndShortTermInvestments": "1150000", "commonStockSharesOutstanding": "5012739", "intangibleAssetsExcludingGoodwill": "31229000", "cashAndCashEquivalentsAtCarryingValue": "1150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2777000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1827000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1483000", "cashflowFromInvestment": "None", "stockBasedCompensation": "224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "898000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 1118000, "cost_of_revenue": 896000, "gross_profit": 1118000, "ebit": -7442000, "ebitda": -6546000, "pretax_income": -7964000, "tax_provision": 25000, "net_income": -7899000, "net_income_to_common": -7899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1494000, "total_current_assets": 4098000, "total_assets": 40462000, "short_term_debt": 5155000, "long_term_debt": 9038000, "total_debt": 14193000, "total_liabilities": 23882000, "total_equity": 18699000, "shares_outstanding": 3918993, "goodwill_and_intangibles": 32111000 }, "cash_flow": { "operating_cash_flow": -1398000, "capital_expenditure": 0, "free_cash_flow": -1398000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204669, "ticker_id": 9006, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7442000", "ebitda": "-6546000", "netIncome": "-7899000", "grossProfit": "1118000", "depreciation": "None", "totalRevenue": "1118000", "costOfRevenue": "896000", "interestIncome": "None", "incomeBeforeTax": "-7964000", "interestExpense": "522000", "operatingIncome": "-1948000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "-522000", "nonInterestIncome": "None", "operatingExpenses": "3066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "896000", "sellingGeneralAndAdministrative": "2170000", "netIncomeFromContinuingOperations": "-7989000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "40462000", "longTermDebt": "9038000", "shortTermDebt": "5155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "32111000", "reportedCurrency": "USD", "retainedEarnings": "-90928000", "totalLiabilities": "23882000", "otherCurrentAssets": "1201000", "totalCurrentAssets": "4098000", "currentLongTermDebt": "3500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36364000", "currentAccountsPayable": "1371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18304000", "totalShareholderEquity": "18699000", "capitalLeaseObligations": "5766000", "otherCurrentLiabilities": "1371000", "totalCurrentLiabilities": "8001000", "otherNonCurrentLiabilities": "732000", "totalNonCurrentLiabilities": "15881000", "cashAndShortTermInvestments": "1494000", "commonStockSharesOutstanding": "3918993", "intangibleAssetsExcludingGoodwill": "32111000", "cashAndCashEquivalentsAtCarryingValue": "1494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1398000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1922000", "cashflowFromInvestment": "None", "stockBasedCompensation": "108000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "896000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1118000, "cost_of_revenue": 896000, "gross_profit": 1118000, "research_and_development": null, "selling_general_admin": 2170000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7442000, "depreciation_amortisation": 896000, "ebitda": -6546000, "interest_expense": 522000, "interest_income": null, "other_non_operating": null, "pretax_income": -7964000, "tax_provision": 25000, "effective_tax_rate": null, "net_income": -7899000, "net_income_continuing_ops": -7989000, "net_income_to_common": -7899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1494000, "short_term_investments": null, "net_receivables": 1403000, "inventory": null, "other_current_assets": null, "total_current_assets": 4098000, "net_ppe": null, "goodwill": null, "intangible_assets": 32111000, "goodwill_and_intangibles": 32111000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36364000, "total_assets": 40462000, "short_term_debt": 5155000, "accounts_payable": 1371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8001000, "long_term_debt": 9038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15881000, "total_liabilities": 23882000, "total_debt": 14193000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90928000, "total_equity": 18699000, "shares_outstanding": 3918993, "operating_cash_flow": -1398000, "stock_based_compensation": 108000, "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": 1922000, "free_cash_flow": -1398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7442000", "ebitda": "-6546000", "netIncome": "-7899000", "grossProfit": "1118000", "depreciation": "None", "totalRevenue": "1118000", "costOfRevenue": "896000", "interestIncome": "None", "incomeBeforeTax": "-7964000", "interestExpense": "522000", "operatingIncome": "-1948000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "-522000", "nonInterestIncome": "None", "operatingExpenses": "3066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "896000", "sellingGeneralAndAdministrative": "2170000", "netIncomeFromContinuingOperations": "-7989000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "40462000", "longTermDebt": "9038000", "shortTermDebt": "5155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "32111000", "reportedCurrency": "USD", "retainedEarnings": "-90928000", "totalLiabilities": "23882000", "otherCurrentAssets": "1201000", "totalCurrentAssets": "4098000", "currentLongTermDebt": "3500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36364000", "currentAccountsPayable": "1371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18304000", "totalShareholderEquity": "18699000", "capitalLeaseObligations": "5766000", "otherCurrentLiabilities": "1371000", "totalCurrentLiabilities": "8001000", "otherNonCurrentLiabilities": "732000", "totalNonCurrentLiabilities": "15881000", "cashAndShortTermInvestments": "1494000", "commonStockSharesOutstanding": "3918993", "intangibleAssetsExcludingGoodwill": "32111000", "cashAndCashEquivalentsAtCarryingValue": "1494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1398000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1922000", "cashflowFromInvestment": "None", "stockBasedCompensation": "108000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "896000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 1321000, "cost_of_revenue": 0, "gross_profit": 1321000, "ebit": -3504000, "ebitda": -2605000, "pretax_income": -3991000, "tax_provision": null, "net_income": -3988000, "net_income_to_common": -3988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 970000, "total_current_assets": 3209000, "total_assets": 47189000, "short_term_debt": 2125000, "long_term_debt": 11753000, "total_debt": 13878000, "total_liabilities": 24693000, "total_equity": 24525000, "shares_outstanding": 2403639, "goodwill_and_intangibles": 32994000 }, "cash_flow": { "operating_cash_flow": -2364000, "capital_expenditure": 4000, "free_cash_flow": -2360000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204670, "ticker_id": 9006, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3504000", "ebitda": "-2605000", "netIncome": "-3988000", "grossProfit": "1321000", "depreciation": "None", "totalRevenue": "1321000", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-3991000", "interestExpense": "487000", "operatingIncome": "-1654000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-487000", "nonInterestIncome": "None", "operatingExpenses": "2975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "899000", "sellingGeneralAndAdministrative": "1896000", "netIncomeFromContinuingOperations": "-3991000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "47189000", "longTermDebt": "11753000", "shortTermDebt": "2125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32994000", "reportedCurrency": "USD", "retainedEarnings": "-83029000", "totalLiabilities": "24693000", "otherCurrentAssets": "416000", "totalCurrentAssets": "3209000", "currentLongTermDebt": "500000", "longTermInvestments": "5531000", "shortTermInvestments": "None", "currentNetReceivables": "1823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43980000", "currentAccountsPayable": "1925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18415000", "totalShareholderEquity": "24525000", "capitalLeaseObligations": "6162000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5466000", "otherNonCurrentLiabilities": "715000", "totalNonCurrentLiabilities": "19227000", "cashAndShortTermInvestments": "970000", "commonStockSharesOutstanding": "2403639", "intangibleAssetsExcludingGoodwill": "32994000", "cashAndCashEquivalentsAtCarryingValue": "970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-2364000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2532000", "cashflowFromInvestment": "4000", "stockBasedCompensation": "129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1321000, "cost_of_revenue": 0, "gross_profit": 1321000, "research_and_development": null, "selling_general_admin": 1896000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3504000, "depreciation_amortisation": 899000, "ebitda": -2605000, "interest_expense": 487000, "interest_income": null, "other_non_operating": null, "pretax_income": -3991000, "tax_provision": null, "effective_tax_rate": null, "net_income": -3988000, "net_income_continuing_ops": -3991000, "net_income_to_common": -3988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 970000, "short_term_investments": null, "net_receivables": 1823000, "inventory": null, "other_current_assets": null, "total_current_assets": 3209000, "net_ppe": null, "goodwill": null, "intangible_assets": 32994000, "goodwill_and_intangibles": 32994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43980000, "total_assets": 47189000, "short_term_debt": 2125000, "accounts_payable": 1925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5466000, "long_term_debt": 11753000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19227000, "total_liabilities": 24693000, "total_debt": 13878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83029000, "total_equity": 24525000, "shares_outstanding": 2403639, "operating_cash_flow": -2364000, "stock_based_compensation": 129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2532000, "free_cash_flow": -2360000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3504000", "ebitda": "-2605000", "netIncome": "-3988000", "grossProfit": "1321000", "depreciation": "None", "totalRevenue": "1321000", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-3991000", "interestExpense": "487000", "operatingIncome": "-1654000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-487000", "nonInterestIncome": "None", "operatingExpenses": "2975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "899000", "sellingGeneralAndAdministrative": "1896000", "netIncomeFromContinuingOperations": "-3991000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "47189000", "longTermDebt": "11753000", "shortTermDebt": "2125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32994000", "reportedCurrency": "USD", "retainedEarnings": "-83029000", "totalLiabilities": "24693000", "otherCurrentAssets": "416000", "totalCurrentAssets": "3209000", "currentLongTermDebt": "500000", "longTermInvestments": "5531000", "shortTermInvestments": "None", "currentNetReceivables": "1823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43980000", "currentAccountsPayable": "1925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18415000", "totalShareholderEquity": "24525000", "capitalLeaseObligations": "6162000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5466000", "otherNonCurrentLiabilities": "715000", "totalNonCurrentLiabilities": "19227000", "cashAndShortTermInvestments": "970000", "commonStockSharesOutstanding": "2403639", "intangibleAssetsExcludingGoodwill": "32994000", "cashAndCashEquivalentsAtCarryingValue": "970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-2364000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2532000", "cashflowFromInvestment": "4000", "stockBasedCompensation": "129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "899000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 1332000, "cost_of_revenue": 903000, "gross_profit": 1332000, "ebit": -2187000, "ebitda": -1287000, "pretax_income": -2747000, "tax_provision": 50000, "net_income": -2797000, "net_income_to_common": -2797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298000, "total_current_assets": 2911000, "total_assets": 52486000, "short_term_debt": 1844000, "long_term_debt": 8470000, "total_debt": 10314000, "total_liabilities": 26776000, "total_equity": 27736000, "shares_outstanding": 2373583, "goodwill_and_intangibles": 33877000 }, "cash_flow": { "operating_cash_flow": -1434000, "capital_expenditure": 14000, "free_cash_flow": -1420000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204671, "ticker_id": 9006, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2187000", "ebitda": "-1287000", "netIncome": "-2797000", "grossProfit": "1332000", "depreciation": "None", "totalRevenue": "1332000", "costOfRevenue": "903000", "interestIncome": "None", "incomeBeforeTax": "-2747000", "interestExpense": "560000", "operatingIncome": "-2187000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "-560000", "nonInterestIncome": "None", "operatingExpenses": "3519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "900000", "sellingGeneralAndAdministrative": "2283000", "netIncomeFromContinuingOperations": "-2797000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "52486000", "longTermDebt": "8470000", "shortTermDebt": "1844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "33877000", "reportedCurrency": "USD", "retainedEarnings": "-79041000", "totalLiabilities": "26776000", "otherCurrentAssets": "508000", "totalCurrentAssets": "2911000", "currentLongTermDebt": "250000", "longTermInvestments": "9534000", "shortTermInvestments": "None", "currentNetReceivables": "2105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49575000", "currentAccountsPayable": "2714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15270000", "totalShareholderEquity": "27736000", "capitalLeaseObligations": "6550000", "otherCurrentLiabilities": "3973000", "totalCurrentLiabilities": "10475000", "otherNonCurrentLiabilities": "431000", "totalNonCurrentLiabilities": "16301000", "cashAndShortTermInvestments": "298000", "commonStockSharesOutstanding": "2373583", "intangibleAssetsExcludingGoodwill": "33877000", "cashAndCashEquivalentsAtCarryingValue": "298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2797000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1434000", "capitalExpenditures": "14000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1992000", "cashflowFromInvestment": "-14000", "stockBasedCompensation": "109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1332000, "cost_of_revenue": 903000, "gross_profit": 1332000, "research_and_development": null, "selling_general_admin": 2283000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2187000, "depreciation_amortisation": 900000, "ebitda": -1287000, "interest_expense": 560000, "interest_income": null, "other_non_operating": null, "pretax_income": -2747000, "tax_provision": 50000, "effective_tax_rate": null, "net_income": -2797000, "net_income_continuing_ops": -2797000, "net_income_to_common": -2797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298000, "short_term_investments": null, "net_receivables": 2105000, "inventory": null, "other_current_assets": null, "total_current_assets": 2911000, "net_ppe": null, "goodwill": null, "intangible_assets": 33877000, "goodwill_and_intangibles": 33877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49575000, "total_assets": 52486000, "short_term_debt": 1844000, "accounts_payable": 2714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10475000, "long_term_debt": 8470000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16301000, "total_liabilities": 26776000, "total_debt": 10314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79041000, "total_equity": 27736000, "shares_outstanding": 2373583, "operating_cash_flow": -1434000, "stock_based_compensation": 109000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1992000, "free_cash_flow": -1420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2187000", "ebitda": "-1287000", "netIncome": "-2797000", "grossProfit": "1332000", "depreciation": "None", "totalRevenue": "1332000", "costOfRevenue": "903000", "interestIncome": "None", "incomeBeforeTax": "-2747000", "interestExpense": "560000", "operatingIncome": "-2187000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "-560000", "nonInterestIncome": "None", "operatingExpenses": "3519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "900000", "sellingGeneralAndAdministrative": "2283000", "netIncomeFromContinuingOperations": "-2797000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "52486000", "longTermDebt": "8470000", "shortTermDebt": "1844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "33877000", "reportedCurrency": "USD", "retainedEarnings": "-79041000", "totalLiabilities": "26776000", "otherCurrentAssets": "508000", "totalCurrentAssets": "2911000", "currentLongTermDebt": "250000", "longTermInvestments": "9534000", "shortTermInvestments": "None", "currentNetReceivables": "2105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49575000", "currentAccountsPayable": "2714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15270000", "totalShareholderEquity": "27736000", "capitalLeaseObligations": "6550000", "otherCurrentLiabilities": "3973000", "totalCurrentLiabilities": "10475000", "otherNonCurrentLiabilities": "431000", "totalNonCurrentLiabilities": "16301000", "cashAndShortTermInvestments": "298000", "commonStockSharesOutstanding": "2373583", "intangibleAssetsExcludingGoodwill": "33877000", "cashAndCashEquivalentsAtCarryingValue": "298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2797000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1434000", "capitalExpenditures": "14000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1992000", "cashflowFromInvestment": "-14000", "stockBasedCompensation": "109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "900000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 1209000, "cost_of_revenue": 0, "gross_profit": 1209000, "ebit": -2544000, "ebitda": null, "pretax_income": -6936000, "tax_provision": null, "net_income": -7083000, "net_income_to_common": -7083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1254000, "total_current_assets": 4043000, "total_assets": 53756000, "short_term_debt": null, "long_term_debt": 6569000, "total_debt": 6569000, "total_liabilities": 25358000, "total_equity": 30424000, "shares_outstanding": 2368072, "goodwill_and_intangibles": 34759000 }, "cash_flow": { "operating_cash_flow": -1409000, "capital_expenditure": 0, "free_cash_flow": -1409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204672, "ticker_id": 9006, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-7083000", "grossProfit": "1209000", "depreciation": "None", "totalRevenue": "1209000", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-6936000", "interestExpense": "206000", "operatingIncome": "-2544000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-206000", "nonInterestIncome": "None", "operatingExpenses": "3753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2850000", "netIncomeFromContinuingOperations": "-7156000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "53756000", "longTermDebt": "6569000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34759000", "reportedCurrency": "USD", "retainedEarnings": "-76244000", "totalLiabilities": "25358000", "otherCurrentAssets": "520000", "totalCurrentAssets": "4043000", "currentLongTermDebt": "None", "longTermInvestments": "10110000", "shortTermInvestments": "None", "currentNetReceivables": "2269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49713000", "currentAccountsPayable": "2734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "30424000", "capitalLeaseObligations": "6810000", "otherCurrentLiabilities": "4213000", "totalCurrentLiabilities": "10394000", "otherNonCurrentLiabilities": "431000", "totalNonCurrentLiabilities": "14964000", "cashAndShortTermInvestments": "1254000", "commonStockSharesOutstanding": "2368072", "intangibleAssetsExcludingGoodwill": "34759000", "cashAndCashEquivalentsAtCarryingValue": "1254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7083000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1409000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2421000", "cashflowFromInvestment": "None", "stockBasedCompensation": "107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1209000, "cost_of_revenue": 0, "gross_profit": 1209000, "research_and_development": null, "selling_general_admin": 2850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2544000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 206000, "interest_income": null, "other_non_operating": null, "pretax_income": -6936000, "tax_provision": null, "effective_tax_rate": null, "net_income": -7083000, "net_income_continuing_ops": -7156000, "net_income_to_common": -7083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1254000, "short_term_investments": null, "net_receivables": 2269000, "inventory": 0, "other_current_assets": null, "total_current_assets": 4043000, "net_ppe": null, "goodwill": null, "intangible_assets": 34759000, "goodwill_and_intangibles": 34759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49713000, "total_assets": 53756000, "short_term_debt": null, "accounts_payable": 2734000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10394000, "long_term_debt": 6569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14964000, "total_liabilities": 25358000, "total_debt": 6569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76244000, "total_equity": 30424000, "shares_outstanding": 2368072, "operating_cash_flow": -1409000, "stock_based_compensation": 107000, "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": 2421000, "free_cash_flow": -1409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-7083000", "grossProfit": "1209000", "depreciation": "None", "totalRevenue": "1209000", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-6936000", "interestExpense": "206000", "operatingIncome": "-2544000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-206000", "nonInterestIncome": "None", "operatingExpenses": "3753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2850000", "netIncomeFromContinuingOperations": "-7156000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "53756000", "longTermDebt": "6569000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34759000", "reportedCurrency": "USD", "retainedEarnings": "-76244000", "totalLiabilities": "25358000", "otherCurrentAssets": "520000", "totalCurrentAssets": "4043000", "currentLongTermDebt": "None", "longTermInvestments": "10110000", "shortTermInvestments": "None", "currentNetReceivables": "2269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49713000", "currentAccountsPayable": "2734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "30424000", "capitalLeaseObligations": "6810000", "otherCurrentLiabilities": "4213000", "totalCurrentLiabilities": "10394000", "otherNonCurrentLiabilities": "431000", "totalNonCurrentLiabilities": "14964000", "cashAndShortTermInvestments": "1254000", "commonStockSharesOutstanding": "2368072", "intangibleAssetsExcludingGoodwill": "34759000", "cashAndCashEquivalentsAtCarryingValue": "1254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7083000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1409000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2421000", "cashflowFromInvestment": "None", "stockBasedCompensation": "107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "903000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 1912000, "cost_of_revenue": 407000, "gross_profit": 1505000, "ebit": -9078000, "ebitda": -8168000, "pretax_income": -9220000, "tax_provision": -7000, "net_income": -9213000, "net_income_to_common": -9213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242000, "total_current_assets": 3525000, "total_assets": 53999000, "short_term_debt": 2433000, "long_term_debt": 3297000, "total_debt": 5730000, "total_liabilities": 19033000, "total_equity": 36919000, "shares_outstanding": 23522453, "goodwill_and_intangibles": 35642000 }, "cash_flow": { "operating_cash_flow": -424000, "capital_expenditure": 8000, "free_cash_flow": -416000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204674, "ticker_id": 9006, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9078000", "ebitda": "-8168000", "netIncome": "-9213000", "grossProfit": "1505000", "depreciation": "None", "totalRevenue": "1912000", "costOfRevenue": "407000", "interestIncome": "None", "incomeBeforeTax": "-9220000", "interestExpense": "142000", "operatingIncome": "-9078000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7000", "reportedCurrency": "USD", "netInterestIncome": "-142000", "nonInterestIncome": "None", "operatingExpenses": "10583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "910000", "sellingGeneralAndAdministrative": "2826000", "netIncomeFromContinuingOperations": "-9220000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "53999000", "longTermDebt": "3297000", "shortTermDebt": "2433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "35642000", "reportedCurrency": "USD", "retainedEarnings": "-69161000", "totalLiabilities": "19033000", "otherCurrentAssets": "375000", "totalCurrentAssets": "3525000", "currentLongTermDebt": "1000000", "longTermInvestments": "9796000", "shortTermInvestments": "None", "currentNetReceivables": "2908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50474000", "currentAccountsPayable": "2602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11363000", "totalShareholderEquity": "36919000", "capitalLeaseObligations": "7066000", "otherCurrentLiabilities": "-1433000", "totalCurrentLiabilities": "6783000", "otherNonCurrentLiabilities": "431000", "totalNonCurrentLiabilities": "12250000", "cashAndShortTermInvestments": "242000", "commonStockSharesOutstanding": "23522453", "intangibleAssetsExcludingGoodwill": "35642000", "cashAndCashEquivalentsAtCarryingValue": "242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "407000", "operatingCashflow": "-424000", "capitalExpenditures": "8000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000", "cashflowFromInvestment": "-8000", "stockBasedCompensation": "110000", "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": "910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1912000, "cost_of_revenue": 407000, "gross_profit": 1505000, "research_and_development": null, "selling_general_admin": 2826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9078000, "depreciation_amortisation": 910000, "ebitda": -8168000, "interest_expense": 142000, "interest_income": null, "other_non_operating": null, "pretax_income": -9220000, "tax_provision": -7000, "effective_tax_rate": null, "net_income": -9213000, "net_income_continuing_ops": -9220000, "net_income_to_common": -9213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242000, "short_term_investments": null, "net_receivables": 2908000, "inventory": 0, "other_current_assets": null, "total_current_assets": 3525000, "net_ppe": null, "goodwill": null, "intangible_assets": 35642000, "goodwill_and_intangibles": 35642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50474000, "total_assets": 53999000, "short_term_debt": 2433000, "accounts_payable": 2602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6783000, "long_term_debt": 3297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12250000, "total_liabilities": 19033000, "total_debt": 5730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69161000, "total_equity": 36919000, "shares_outstanding": 23522453, "operating_cash_flow": -424000, "stock_based_compensation": 110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250000, "free_cash_flow": -416000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9078000", "ebitda": "-8168000", "netIncome": "-9213000", "grossProfit": "1505000", "depreciation": "None", "totalRevenue": "1912000", "costOfRevenue": "407000", "interestIncome": "None", "incomeBeforeTax": "-9220000", "interestExpense": "142000", "operatingIncome": "-9078000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7000", "reportedCurrency": "USD", "netInterestIncome": "-142000", "nonInterestIncome": "None", "operatingExpenses": "10583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "910000", "sellingGeneralAndAdministrative": "2826000", "netIncomeFromContinuingOperations": "-9220000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "53999000", "longTermDebt": "3297000", "shortTermDebt": "2433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "35642000", "reportedCurrency": "USD", "retainedEarnings": "-69161000", "totalLiabilities": "19033000", "otherCurrentAssets": "375000", "totalCurrentAssets": "3525000", "currentLongTermDebt": "1000000", "longTermInvestments": "9796000", "shortTermInvestments": "None", "currentNetReceivables": "2908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50474000", "currentAccountsPayable": "2602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11363000", "totalShareholderEquity": "36919000", "capitalLeaseObligations": "7066000", "otherCurrentLiabilities": "-1433000", "totalCurrentLiabilities": "6783000", "otherNonCurrentLiabilities": "431000", "totalNonCurrentLiabilities": "12250000", "cashAndShortTermInvestments": "242000", "commonStockSharesOutstanding": "23522453", "intangibleAssetsExcludingGoodwill": "35642000", "cashAndCashEquivalentsAtCarryingValue": "242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "407000", "operatingCashflow": "-424000", "capitalExpenditures": "8000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000", "cashflowFromInvestment": "-8000", "stockBasedCompensation": "110000", "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": "910000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 2954000, "cost_of_revenue": 38000, "gross_profit": 2916000, "ebit": -1749000, "ebitda": -204000, "pretax_income": 161000, "tax_provision": -1639000, "net_income": 195000, "net_income_to_common": 195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 924000, "total_current_assets": 4764000, "total_assets": 63172000, "short_term_debt": 2354000, "long_term_debt": 3524000, "total_debt": 5878000, "total_liabilities": 19097000, "total_equity": 46021000, "shares_outstanding": 23539886, "goodwill_and_intangibles": 36532000 }, "cash_flow": { "operating_cash_flow": -274000, "capital_expenditure": 104000, "free_cash_flow": -170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204675, "ticker_id": 9006, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1749000", "ebitda": "-204000", "netIncome": "195000", "grossProfit": "2916000", "depreciation": "None", "totalRevenue": "2954000", "costOfRevenue": "38000", "interestIncome": "None", "incomeBeforeTax": "161000", "interestExpense": "146000", "operatingIncome": "307000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1639000", "reportedCurrency": "USD", "netInterestIncome": "-146000", "nonInterestIncome": "None", "operatingExpenses": "2609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1545000", "sellingGeneralAndAdministrative": "3120000", "netIncomeFromContinuingOperations": "161000" }, "balance": { "goodwill": "None", "inventory": "407000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "63172000", "longTermDebt": "3524000", "shortTermDebt": "2354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "36532000", "reportedCurrency": "USD", "retainedEarnings": "-59948000", "totalLiabilities": "19097000", "otherCurrentAssets": "378000", "totalCurrentAssets": "4764000", "currentLongTermDebt": "1000000", "longTermInvestments": "16643000", "shortTermInvestments": "3104000", "currentNetReceivables": "3055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58408000", "currentAccountsPayable": "2353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11842000", "totalShareholderEquity": "46021000", "capitalLeaseObligations": "7318000", "otherCurrentLiabilities": "-1354000", "totalCurrentLiabilities": "6068000", "otherNonCurrentLiabilities": "430000", "totalNonCurrentLiabilities": "13029000", "cashAndShortTermInvestments": "924000", "commonStockSharesOutstanding": "23539886", "intangibleAssetsExcludingGoodwill": "36532000", "cashAndCashEquivalentsAtCarryingValue": "924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "38000", "operatingCashflow": "-274000", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000", "cashflowFromInvestment": "-104000", "stockBasedCompensation": "42000", "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": "1545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2954000, "cost_of_revenue": 38000, "gross_profit": 2916000, "research_and_development": null, "selling_general_admin": 3120000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1749000, "depreciation_amortisation": 1545000, "ebitda": -204000, "interest_expense": 146000, "interest_income": null, "other_non_operating": null, "pretax_income": 161000, "tax_provision": -1639000, "effective_tax_rate": null, "net_income": 195000, "net_income_continuing_ops": 161000, "net_income_to_common": 195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 924000, "short_term_investments": 3104000, "net_receivables": 3055000, "inventory": 407000, "other_current_assets": null, "total_current_assets": 4764000, "net_ppe": null, "goodwill": null, "intangible_assets": 36532000, "goodwill_and_intangibles": 36532000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 58408000, "total_assets": 63172000, "short_term_debt": 2354000, "accounts_payable": 2353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6068000, "long_term_debt": 3524000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13029000, "total_liabilities": 19097000, "total_debt": 5878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -59948000, "total_equity": 46021000, "shares_outstanding": 23539886, "operating_cash_flow": -274000, "stock_based_compensation": 42000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250000, "free_cash_flow": -170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1749000", "ebitda": "-204000", "netIncome": "195000", "grossProfit": "2916000", "depreciation": "None", "totalRevenue": "2954000", "costOfRevenue": "38000", "interestIncome": "None", "incomeBeforeTax": "161000", "interestExpense": "146000", "operatingIncome": "307000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1639000", "reportedCurrency": "USD", "netInterestIncome": "-146000", "nonInterestIncome": "None", "operatingExpenses": "2609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1545000", "sellingGeneralAndAdministrative": "3120000", "netIncomeFromContinuingOperations": "161000" }, "balance": { "goodwill": "None", "inventory": "407000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "63172000", "longTermDebt": "3524000", "shortTermDebt": "2354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "36532000", "reportedCurrency": "USD", "retainedEarnings": "-59948000", "totalLiabilities": "19097000", "otherCurrentAssets": "378000", "totalCurrentAssets": "4764000", "currentLongTermDebt": "1000000", "longTermInvestments": "16643000", "shortTermInvestments": "3104000", "currentNetReceivables": "3055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58408000", "currentAccountsPayable": "2353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11842000", "totalShareholderEquity": "46021000", "capitalLeaseObligations": "7318000", "otherCurrentLiabilities": "-1354000", "totalCurrentLiabilities": "6068000", "otherNonCurrentLiabilities": "430000", "totalNonCurrentLiabilities": "13029000", "cashAndShortTermInvestments": "924000", "commonStockSharesOutstanding": "23539886", "intangibleAssetsExcludingGoodwill": "36532000", "cashAndCashEquivalentsAtCarryingValue": "924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "38000", "operatingCashflow": "-274000", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000", "cashflowFromInvestment": "-104000", "stockBasedCompensation": "42000", "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": "1545000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 2184000, "cost_of_revenue": 1589000, "gross_profit": 595000, "ebit": -6195000, "ebitda": -4606000, "pretax_income": -6345000, "tax_provision": 1212000, "net_income": -6294000, "net_income_to_common": -6294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1552000, "total_current_assets": 6071000, "total_assets": 66764000, "short_term_debt": 2278000, "long_term_debt": 3747000, "total_debt": 6025000, "total_liabilities": 22892000, "total_equity": 45784000, "shares_outstanding": 20374920, "goodwill_and_intangibles": 39986000 }, "cash_flow": { "operating_cash_flow": -2609000, "capital_expenditure": 13000, "free_cash_flow": -2596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204676, "ticker_id": 9006, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6195000", "ebitda": "-4606000", "netIncome": "-6294000", "grossProfit": "595000", "depreciation": "None", "totalRevenue": "2184000", "costOfRevenue": "1589000", "interestIncome": "None", "incomeBeforeTax": "-6345000", "interestExpense": "150000", "operatingIncome": "-3367000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1212000", "reportedCurrency": "USD", "netInterestIncome": "-150000", "nonInterestIncome": "None", "operatingExpenses": "3962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1589000", "sellingGeneralAndAdministrative": "3962000", "netIncomeFromContinuingOperations": "-6345000" }, "balance": { "goodwill": "None", "inventory": "445000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "66764000", "longTermDebt": "3747000", "shortTermDebt": "2278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "39986000", "reportedCurrency": "USD", "retainedEarnings": "-60143000", "totalLiabilities": "22892000", "otherCurrentAssets": "471000", "totalCurrentAssets": "6071000", "currentLongTermDebt": "1000000", "longTermInvestments": "17070000", "shortTermInvestments": "None", "currentNetReceivables": "3603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60693000", "currentAccountsPayable": "1918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9719000", "totalShareholderEquity": "45784000", "capitalLeaseObligations": "4972000", "otherCurrentLiabilities": "723000", "totalCurrentLiabilities": "6180000", "otherNonCurrentLiabilities": "5938000", "totalNonCurrentLiabilities": "16712000", "cashAndShortTermInvestments": "1552000", "commonStockSharesOutstanding": "20374920", "intangibleAssetsExcludingGoodwill": "39986000", "cashAndCashEquivalentsAtCarryingValue": "1552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6294000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8000", "operatingCashflow": "-2609000", "capitalExpenditures": "13000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1902000", "cashflowFromInvestment": "-155000", "stockBasedCompensation": "144000", "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": "1589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2184000, "cost_of_revenue": 1589000, "gross_profit": 595000, "research_and_development": null, "selling_general_admin": 3962000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6195000, "depreciation_amortisation": 1589000, "ebitda": -4606000, "interest_expense": 150000, "interest_income": null, "other_non_operating": null, "pretax_income": -6345000, "tax_provision": 1212000, "effective_tax_rate": null, "net_income": -6294000, "net_income_continuing_ops": -6345000, "net_income_to_common": -6294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1552000, "short_term_investments": null, "net_receivables": 3603000, "inventory": 445000, "other_current_assets": null, "total_current_assets": 6071000, "net_ppe": null, "goodwill": null, "intangible_assets": 39986000, "goodwill_and_intangibles": 39986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60693000, "total_assets": 66764000, "short_term_debt": 2278000, "accounts_payable": 1918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6180000, "long_term_debt": 3747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16712000, "total_liabilities": 22892000, "total_debt": 6025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60143000, "total_equity": 45784000, "shares_outstanding": 20374920, "operating_cash_flow": -2609000, "stock_based_compensation": 144000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1902000, "free_cash_flow": -2596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6195000", "ebitda": "-4606000", "netIncome": "-6294000", "grossProfit": "595000", "depreciation": "None", "totalRevenue": "2184000", "costOfRevenue": "1589000", "interestIncome": "None", "incomeBeforeTax": "-6345000", "interestExpense": "150000", "operatingIncome": "-3367000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1212000", "reportedCurrency": "USD", "netInterestIncome": "-150000", "nonInterestIncome": "None", "operatingExpenses": "3962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1589000", "sellingGeneralAndAdministrative": "3962000", "netIncomeFromContinuingOperations": "-6345000" }, "balance": { "goodwill": "None", "inventory": "445000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "66764000", "longTermDebt": "3747000", "shortTermDebt": "2278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "39986000", "reportedCurrency": "USD", "retainedEarnings": "-60143000", "totalLiabilities": "22892000", "otherCurrentAssets": "471000", "totalCurrentAssets": "6071000", "currentLongTermDebt": "1000000", "longTermInvestments": "17070000", "shortTermInvestments": "None", "currentNetReceivables": "3603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60693000", "currentAccountsPayable": "1918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9719000", "totalShareholderEquity": "45784000", "capitalLeaseObligations": "4972000", "otherCurrentLiabilities": "723000", "totalCurrentLiabilities": "6180000", "otherNonCurrentLiabilities": "5938000", "totalNonCurrentLiabilities": "16712000", "cashAndShortTermInvestments": "1552000", "commonStockSharesOutstanding": "20374920", "intangibleAssetsExcludingGoodwill": "39986000", "cashAndCashEquivalentsAtCarryingValue": "1552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6294000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8000", "operatingCashflow": "-2609000", "capitalExpenditures": "13000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1902000", "cashflowFromInvestment": "-155000", "stockBasedCompensation": "144000", "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": "1589000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 2130000, "cost_of_revenue": 200000, "gross_profit": 2130000, "ebit": 2130000, "ebitda": null, "pretax_income": -5454000, "tax_provision": 1200000, "net_income": -6654000, "net_income_to_common": -6654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 7303000, "total_assets": 71660000, "short_term_debt": null, "long_term_debt": 3971000, "total_debt": 3971000, "total_liabilities": 23489000, "total_equity": 50032000, "shares_outstanding": 19724528, "goodwill_and_intangibles": 41520000 }, "cash_flow": { "operating_cash_flow": -3735000, "capital_expenditure": 13000, "free_cash_flow": -3722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204677, "ticker_id": 9006, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-6654000", "grossProfit": "2130000", "depreciation": "None", "totalRevenue": "2130000", "costOfRevenue": "200000", "interestIncome": "None", "incomeBeforeTax": "-5454000", "interestExpense": "363000", "operatingIncome": "2130000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-363000", "nonInterestIncome": "None", "operatingExpenses": "7400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5506000", "netIncomeFromContinuingOperations": "-7195000" }, "balance": { "goodwill": "None", "inventory": "453000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "71660000", "longTermDebt": "3971000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41520000", "reportedCurrency": "USD", "retainedEarnings": "-53849000", "totalLiabilities": "23489000", "otherCurrentAssets": "None", "totalCurrentAssets": "7303000", "currentLongTermDebt": "750000", "longTermInvestments": "17585000", "shortTermInvestments": "None", "currentNetReceivables": "3454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64357000", "currentAccountsPayable": "2127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "50032000", "capitalLeaseObligations": "5279000", "otherCurrentLiabilities": "964000", "totalCurrentLiabilities": "6469000", "otherNonCurrentLiabilities": "5472000", "totalNonCurrentLiabilities": "17020000", "cashAndShortTermInvestments": "2998000", "commonStockSharesOutstanding": "19724528", "intangibleAssetsExcludingGoodwill": "41520000", "cashAndCashEquivalentsAtCarryingValue": "2998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6797000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "543000", "operatingCashflow": "-3735000", "capitalExpenditures": "13000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4699000", "cashflowFromInvestment": "None", "stockBasedCompensation": "58000", "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": "1694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2130000, "cost_of_revenue": 200000, "gross_profit": 2130000, "research_and_development": null, "selling_general_admin": 5506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2130000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 363000, "interest_income": null, "other_non_operating": null, "pretax_income": -5454000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": -6654000, "net_income_continuing_ops": -7195000, "net_income_to_common": -6654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2998000, "short_term_investments": null, "net_receivables": 3454000, "inventory": 453000, "other_current_assets": null, "total_current_assets": 7303000, "net_ppe": null, "goodwill": null, "intangible_assets": 41520000, "goodwill_and_intangibles": 41520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64357000, "total_assets": 71660000, "short_term_debt": null, "accounts_payable": 2127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6469000, "long_term_debt": 3971000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17020000, "total_liabilities": 23489000, "total_debt": 3971000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53849000, "total_equity": 50032000, "shares_outstanding": 19724528, "operating_cash_flow": -3735000, "stock_based_compensation": 58000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000, "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": 4699000, "free_cash_flow": -3722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-6654000", "grossProfit": "2130000", "depreciation": "None", "totalRevenue": "2130000", "costOfRevenue": "200000", "interestIncome": "None", "incomeBeforeTax": "-5454000", "interestExpense": "363000", "operatingIncome": "2130000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-363000", "nonInterestIncome": "None", "operatingExpenses": "7400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5506000", "netIncomeFromContinuingOperations": "-7195000" }, "balance": { "goodwill": "None", "inventory": "453000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "71660000", "longTermDebt": "3971000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41520000", "reportedCurrency": "USD", "retainedEarnings": "-53849000", "totalLiabilities": "23489000", "otherCurrentAssets": "None", "totalCurrentAssets": "7303000", "currentLongTermDebt": "750000", "longTermInvestments": "17585000", "shortTermInvestments": "None", "currentNetReceivables": "3454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64357000", "currentAccountsPayable": "2127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "50032000", "capitalLeaseObligations": "5279000", "otherCurrentLiabilities": "964000", "totalCurrentLiabilities": "6469000", "otherNonCurrentLiabilities": "5472000", "totalNonCurrentLiabilities": "17020000", "cashAndShortTermInvestments": "2998000", "commonStockSharesOutstanding": "19724528", "intangibleAssetsExcludingGoodwill": "41520000", "cashAndCashEquivalentsAtCarryingValue": "2998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6797000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "543000", "operatingCashflow": "-3735000", "capitalExpenditures": "13000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4699000", "cashflowFromInvestment": "None", "stockBasedCompensation": "58000", "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": "1694000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 256000, "cost_of_revenue": 225000, "gross_profit": 31000, "ebit": -5403000, "ebitda": -3726000, "pretax_income": -5403000, "tax_provision": -259000, "net_income": -5144000, "net_income_to_common": -5144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2189000, "total_current_assets": 8382000, "total_assets": 75750000, "short_term_debt": 1219000, "long_term_debt": null, "total_debt": 1219000, "total_liabilities": 20441000, "total_equity": 56772000, "shares_outstanding": 19749317, "goodwill_and_intangibles": 43055000 }, "cash_flow": { "operating_cash_flow": -1339000, "capital_expenditure": 6000, "free_cash_flow": -1333000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204679, "ticker_id": 9006, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5403000", "ebitda": "-3726000", "netIncome": "-5144000", "grossProfit": "31000", "depreciation": "None", "totalRevenue": "256000", "costOfRevenue": "225000", "interestIncome": "None", "incomeBeforeTax": "-5403000", "interestExpense": "0", "operatingIncome": "-5403000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-259000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "7779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1677000", "sellingGeneralAndAdministrative": "5623000", "netIncomeFromContinuingOperations": "-5403000" }, "balance": { "goodwill": "None", "inventory": "997000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "75750000", "longTermDebt": "None", "shortTermDebt": "1219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "43055000", "reportedCurrency": "USD", "retainedEarnings": "-47052000", "totalLiabilities": "20441000", "otherCurrentAssets": "447000", "totalCurrentAssets": "8382000", "currentLongTermDebt": "None", "longTermInvestments": "17650000", "shortTermInvestments": "None", "currentNetReceivables": "4749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67368000", "currentAccountsPayable": "3621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5581000", "totalShareholderEquity": "56772000", "capitalLeaseObligations": "5581000", "otherCurrentLiabilities": "927000", "totalCurrentLiabilities": "6656000", "otherNonCurrentLiabilities": "5548000", "totalNonCurrentLiabilities": "13785000", "cashAndShortTermInvestments": "2189000", "commonStockSharesOutstanding": "19749317", "intangibleAssetsExcludingGoodwill": "43055000", "cashAndCashEquivalentsAtCarryingValue": "2189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5403000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-199000", "operatingCashflow": "-1339000", "capitalExpenditures": "6000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27000", "cashflowFromInvestment": "-6000", "stockBasedCompensation": "62000", "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": "1677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256000, "cost_of_revenue": 225000, "gross_profit": 31000, "research_and_development": null, "selling_general_admin": 5623000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5403000, "depreciation_amortisation": 1677000, "ebitda": -3726000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -5403000, "tax_provision": -259000, "effective_tax_rate": null, "net_income": -5144000, "net_income_continuing_ops": -5403000, "net_income_to_common": -5144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2189000, "short_term_investments": null, "net_receivables": 4749000, "inventory": 997000, "other_current_assets": null, "total_current_assets": 8382000, "net_ppe": null, "goodwill": null, "intangible_assets": 43055000, "goodwill_and_intangibles": 43055000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67368000, "total_assets": 75750000, "short_term_debt": 1219000, "accounts_payable": 3621000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6656000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13785000, "total_liabilities": 20441000, "total_debt": 1219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47052000, "total_equity": 56772000, "shares_outstanding": 19749317, "operating_cash_flow": -1339000, "stock_based_compensation": 62000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27000, "free_cash_flow": -1333000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5403000", "ebitda": "-3726000", "netIncome": "-5144000", "grossProfit": "31000", "depreciation": "None", "totalRevenue": "256000", "costOfRevenue": "225000", "interestIncome": "None", "incomeBeforeTax": "-5403000", "interestExpense": "0", "operatingIncome": "-5403000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-259000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "7779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1677000", "sellingGeneralAndAdministrative": "5623000", "netIncomeFromContinuingOperations": "-5403000" }, "balance": { "goodwill": "None", "inventory": "997000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "75750000", "longTermDebt": "None", "shortTermDebt": "1219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "43055000", "reportedCurrency": "USD", "retainedEarnings": "-47052000", "totalLiabilities": "20441000", "otherCurrentAssets": "447000", "totalCurrentAssets": "8382000", "currentLongTermDebt": "None", "longTermInvestments": "17650000", "shortTermInvestments": "None", "currentNetReceivables": "4749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67368000", "currentAccountsPayable": "3621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5581000", "totalShareholderEquity": "56772000", "capitalLeaseObligations": "5581000", "otherCurrentLiabilities": "927000", "totalCurrentLiabilities": "6656000", "otherNonCurrentLiabilities": "5548000", "totalNonCurrentLiabilities": "13785000", "cashAndShortTermInvestments": "2189000", "commonStockSharesOutstanding": "19749317", "intangibleAssetsExcludingGoodwill": "43055000", "cashAndCashEquivalentsAtCarryingValue": "2189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5403000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-199000", "operatingCashflow": "-1339000", "capitalExpenditures": "6000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27000", "cashflowFromInvestment": "-6000", "stockBasedCompensation": "62000", "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": "1677000", "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": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "income_statement": { "revenue": 6781000, "cost_of_revenue": 3800000, "gross_profit": 2981000, "ebit": -3989000, "ebitda": -2203000, "pretax_income": -3701000, "tax_provision": -233000, "net_income": -3468000, "net_income_to_common": -3468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3507000, "total_current_assets": 11737000, "total_assets": 81486000, "short_term_debt": 1219000, "long_term_debt": null, "total_debt": 1219000, "total_liabilities": 20863000, "total_equity": 61827000, "shares_outstanding": 19735500, "goodwill_and_intangibles": 44590000 }, "cash_flow": { "operating_cash_flow": 1444000, "capital_expenditure": 0, "free_cash_flow": 1444000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204680, "ticker_id": 9006, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:38.438310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3989000", "ebitda": "-2203000", "netIncome": "-3468000", "grossProfit": "2981000", "depreciation": "None", "totalRevenue": "6781000", "costOfRevenue": "3800000", "interestIncome": "7000", "incomeBeforeTax": "-3701000", "interestExpense": "7000", "operatingIncome": "-3708000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-233000", "reportedCurrency": "USD", "netInterestIncome": "7000", "nonInterestIncome": "None", "operatingExpenses": "6970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1786000", "sellingGeneralAndAdministrative": "5184000", "netIncomeFromContinuingOperations": "-3701000" }, "balance": { "goodwill": "None", "inventory": "798000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "81486000", "longTermDebt": "None", "shortTermDebt": "1219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "44590000", "reportedCurrency": "USD", "retainedEarnings": "-41908000", "totalLiabilities": "20863000", "otherCurrentAssets": "554000", "totalCurrentAssets": "11737000", "currentLongTermDebt": "None", "longTermInvestments": "18165000", "shortTermInvestments": "None", "currentNetReceivables": "6878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69749000", "currentAccountsPayable": "2750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "916000", "shortLongTermDebtTotal": "5879000", "totalShareholderEquity": "61827000", "capitalLeaseObligations": "5879000", "otherCurrentLiabilities": "1554000", "totalCurrentLiabilities": "7000000", "otherNonCurrentLiabilities": "13863000", "totalNonCurrentLiabilities": "13863000", "cashAndShortTermInvestments": "3507000", "commonStockSharesOutstanding": "19735500", "intangibleAssetsExcludingGoodwill": "44590000", "cashAndCashEquivalentsAtCarryingValue": "3507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3701000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2301000", "operatingCashflow": "1444000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "451000", "stockBasedCompensation": "65000", "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": "1786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6781000, "cost_of_revenue": 3800000, "gross_profit": 2981000, "research_and_development": null, "selling_general_admin": 5184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3989000, "depreciation_amortisation": 1786000, "ebitda": -2203000, "interest_expense": 7000, "interest_income": null, "other_non_operating": null, "pretax_income": -3701000, "tax_provision": -233000, "effective_tax_rate": null, "net_income": -3468000, "net_income_continuing_ops": -3701000, "net_income_to_common": -3468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3507000, "short_term_investments": null, "net_receivables": 6878000, "inventory": 798000, "other_current_assets": null, "total_current_assets": 11737000, "net_ppe": null, "goodwill": null, "intangible_assets": 44590000, "goodwill_and_intangibles": 44590000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69749000, "total_assets": 81486000, "short_term_debt": 1219000, "accounts_payable": 2750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13863000, "total_liabilities": 20863000, "total_debt": 1219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41908000, "total_equity": 61827000, "shares_outstanding": 19735500, "operating_cash_flow": 1444000, "stock_based_compensation": 65000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 451000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 1444000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3989000", "ebitda": "-2203000", "netIncome": "-3468000", "grossProfit": "2981000", "depreciation": "None", "totalRevenue": "6781000", "costOfRevenue": "3800000", "interestIncome": "7000", "incomeBeforeTax": "-3701000", "interestExpense": "7000", "operatingIncome": "-3708000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-233000", "reportedCurrency": "USD", "netInterestIncome": "7000", "nonInterestIncome": "None", "operatingExpenses": "6970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1786000", "sellingGeneralAndAdministrative": "5184000", "netIncomeFromContinuingOperations": "-3701000" }, "balance": { "goodwill": "None", "inventory": "798000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "81486000", "longTermDebt": "None", "shortTermDebt": "1219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "44590000", "reportedCurrency": "USD", "retainedEarnings": "-41908000", "totalLiabilities": "20863000", "otherCurrentAssets": "554000", "totalCurrentAssets": "11737000", "currentLongTermDebt": "None", "longTermInvestments": "18165000", "shortTermInvestments": "None", "currentNetReceivables": "6878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69749000", "currentAccountsPayable": "2750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "916000", "shortLongTermDebtTotal": "5879000", "totalShareholderEquity": "61827000", "capitalLeaseObligations": "5879000", "otherCurrentLiabilities": "1554000", "totalCurrentLiabilities": "7000000", "otherNonCurrentLiabilities": "13863000", "totalNonCurrentLiabilities": "13863000", "cashAndShortTermInvestments": "3507000", "commonStockSharesOutstanding": "19735500", "intangibleAssetsExcludingGoodwill": "44590000", "cashAndCashEquivalentsAtCarryingValue": "3507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3701000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2301000", "operatingCashflow": "1444000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "451000", "stockBasedCompensation": "65000", "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": "1786000", "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": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }