{ "ticker": { "uuid": "c1228971-345e-4e34-90e8-e21026828c85", "symbol": "CTNT", "name": "Cheetah Net Supply Chain Service Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/c1228971-345e-4e34-90e8-e21026828c85/", "api_url": "https://sharemaestro.com/factors/api/tickers/c1228971-345e-4e34-90e8-e21026828c85/" }, "ticker_metadata": { "id": 5577, "uuid": "c1228971-345e-4e34-90e8-e21026828c85", "symbol": "CTNT", "name": "Cheetah Net Supply Chain Service Inc. Class A Common Stock", "asset_type": "equity", "market_cap": 4912600, "stock_exchange_id": 2, "industry": "Integrated Freight & Logistics", "sector": "Industrials", "description": "Cheetah Net Supply Chain Service Inc., engages in the parallel-import vehicle dealership business in the People's Republic of China, the United States, and internationally.", "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": "c1228971-345e-4e34-90e8-e21026828c85", "symbol": "CTNT", "name": "Cheetah Net Supply Chain Service Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/c1228971-345e-4e34-90e8-e21026828c85/", "api_url": "https://sharemaestro.com/factors/api/tickers/c1228971-345e-4e34-90e8-e21026828c85/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.64, "value": 0.56, "quality": 0.55, "momentum": 0.56, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.76, "market_cap": 28717.92, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.0718, "piotroski_f_score": 3, "momentum_12_1": -0.9911, "volatility_252d": 1.4079 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:52.586248+00:00", "batch_id": "" }, "size": { "price_close": 1.76, "market_cap": 28717.92, "market_cap_usd": 28717.92, "enterprise_value": 534576.92, "shares_outstanding": 16317, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.0006, "ptbv_ratio": 0.0006, "ps_ratio": 0.0319, "pcf_ratio": null, "pfcf_ratio": -0.0162, "ev_ebitda": null, "ev_ebit": -0.1475, "ev_sales": 0.593, "ev_fcf": -0.302, "earnings_yield": null, "fcf_yield": -3.3114, "price_to_sales": 0.0319, "price_to_book": 0.0006, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.6863 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1446, "operating_margin": -4.0215, "net_margin": -3.8961, "ebitda_margin": -3.3349, "fcf_margin": -1.9638, "roe": -0.0718, "roa": -0.0689, "roic": -0.055, "roc_greenblatt": null, "asset_turnover": 0.0177, "cash_conversion": 0.504, "accruals_ratio": -0.0221, "sbc_to_revenue": 0.5713, "piotroski_f_score": 3, "altman_z_score": 0.6577, "earnings_stability_5y": 0.5513, "revenue_stability_5y": 0.9178, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0026, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.043, "net_debt_to_ebitda": -0.1683, "debt_to_assets": 0.0239, "interest_coverage": -112.9828, "current_ratio": 43.2134, "quick_ratio": 43.2134, "net_debt": 505859, "local_beta": -0.0029, "volatility_252d": 1.4079, "volatility_60d": 3.4591, "max_drawdown_12m": -0.9957, "risk_adjusted_momentum": -0.7039 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.7141, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.6047, "book_value_growth_1y": -0.5558, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3973, "price_return_3m": -0.9943, "price_return_6m": -0.9938, "price_return_9m": -0.9948, "price_return_12m": -0.9946, "price_return_12m_ex1m": -0.9911, "momentum_6m": -0.9938, "momentum_12m": -0.9946, "momentum_12_1": -0.9911, "distance_from_52w_high": -0.9955, "distance_from_52w_low": 0.0602, "relative_strength": -1.1526 }, "raw_ttm": { "revenue_ttm": 901437, "gross_profit_ttm": 130386, "ebit_ttm": -3625166, "ebitda_ttm": -3006226, "net_income_ttm": -3512059, "eps_diluted_ttm": -215.2393, "operating_cash_flow_ttm": -2386466, "capital_expenditure_ttm": 616267, "fcf_ttm": -1770199, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32086, "cash_and_equivalents": 713948, "total_current_assets": 48377713, "total_current_liabilities": 1119508, "net_ppe": null, "total_assets": 50995045, "total_debt": 1219807, "total_equity": 48893504, "net_working_capital": 47201665, "book_value_per_share": 2996.4763, "retained_earnings": -8946579, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 47648582, "tangible_book_per_share": 2920.1803 }, "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": 44, "quality_composite": 45, "momentum_composite": 44, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 44, "vc1_composite": 44, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 36, "quality_value_composite": 0.555, "os_score": 0.64, "value_percentile": 0.56, "quality_percentile": 0.55, "momentum_percentile": 0.56, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "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": 680, "ticker_id": 5577, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:52.586248+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.76, "market_cap": 28717.92, "market_cap_usd": 28717.92, "enterprise_value": 534576.92, "shares_outstanding": 16317, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.00058736, "ptbv_ratio": 0.0006027, "ps_ratio": 0.03185793, "pcf_ratio": null, "pfcf_ratio": -0.01622299, "ev_ebitda": null, "ev_ebit": -0.14746274, "ev_sales": 0.59302749, "ev_fcf": -0.30198691, "earnings_yield": null, "fcf_yield": -3.31140185, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14464239, "operating_margin": -4.02154116, "net_margin": -3.89606706, "ebitda_margin": -3.33492635, "fcf_margin": -1.96375232, "roe": -0.07183079, "roa": -0.06887059, "roic": -0.05503866, "roc_greenblatt": null, "asset_turnover": 0.01767695, "cash_conversion": 0.50403453, "accruals_ratio": -0.0220726, "sbc_to_revenue": 0.57126566, "debt_to_equity": 0.04298201, "net_debt_to_ebitda": -0.16827045, "debt_to_assets": 0.02392011, "interest_coverage": -112.98279624, "current_ratio": 43.21336962, "quick_ratio": 43.21336962, "net_debt": 505859, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.71412582, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.60465489, "book_value_growth_1y": -0.55576509, "piotroski_f_score": 3, "altman_z_score": 0.65773328, "earnings_stability_5y": 0.551256, "revenue_stability_5y": 0.917807, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.39726027, "price_return_3m": -0.99432258, "price_return_6m": -0.99384615, "price_return_9m": -0.99477745, "price_return_12m": -0.99463415, "price_return_12m_ex1m": -0.99109756, "distance_from_52w_high": -0.99548718, "distance_from_52w_low": 0.06024096, "relative_strength": -1.1525752, "local_beta": -0.0029, "volatility_252d": 1.407926, "volatility_60d": 3.459096, "max_drawdown_12m": -0.99574359, "revenue_ttm": 901437, "gross_profit_ttm": 130386, "ebit_ttm": -3625166, "ebitda_ttm": -3006226, "net_income_ttm": -3512059, "eps_diluted_ttm": -215.23925967, "operating_cash_flow_ttm": -2386466, "capital_expenditure_ttm": 616267, "fcf_ttm": -1770199, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32086, "cash_and_equivalents": 713948, "total_current_assets": 48377713, "total_current_liabilities": 1119508, "net_ppe": null, "total_assets": 50995045, "total_debt": 1219807, "total_equity": 48893504, "net_working_capital": 47201665, "book_value_per_share": 2996.47631305, "retained_earnings": -8946579, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 47648582, "tangible_book_per_share": 2920.18030275, "universe_ticker_count": null, "sector": "Industrials", "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": 44, "quality_composite": 45, "momentum_composite": 44, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 44, "vc1_composite": 44, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.76, "os": 0.64, "value": 0.56, "quality": 0.55, "momentum": 0.56, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0718, "momentum_12_1": -0.9911, "complete_fields": { "id": 680, "ticker_id": 5577, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:52.586248+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.76, "market_cap": 28717.92, "market_cap_usd": 28717.92, "enterprise_value": 534576.92, "shares_outstanding": 16317, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.00058736, "ptbv_ratio": 0.0006027, "ps_ratio": 0.03185793, "pcf_ratio": null, "pfcf_ratio": -0.01622299, "ev_ebitda": null, "ev_ebit": -0.14746274, "ev_sales": 0.59302749, "ev_fcf": -0.30198691, "earnings_yield": null, "fcf_yield": -3.31140185, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14464239, "operating_margin": -4.02154116, "net_margin": -3.89606706, "ebitda_margin": -3.33492635, "fcf_margin": -1.96375232, "roe": -0.07183079, "roa": -0.06887059, "roic": -0.05503866, "roc_greenblatt": null, "asset_turnover": 0.01767695, "cash_conversion": 0.50403453, "accruals_ratio": -0.0220726, "sbc_to_revenue": 0.57126566, "debt_to_equity": 0.04298201, "net_debt_to_ebitda": -0.16827045, "debt_to_assets": 0.02392011, "interest_coverage": -112.98279624, "current_ratio": 43.21336962, "quick_ratio": 43.21336962, "net_debt": 505859, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.71412582, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.60465489, "book_value_growth_1y": -0.55576509, "piotroski_f_score": 3, "altman_z_score": 0.65773328, "earnings_stability_5y": 0.551256, "revenue_stability_5y": 0.917807, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.39726027, "price_return_3m": -0.99432258, "price_return_6m": -0.99384615, "price_return_9m": -0.99477745, "price_return_12m": -0.99463415, "price_return_12m_ex1m": -0.99109756, "distance_from_52w_high": -0.99548718, "distance_from_52w_low": 0.06024096, "relative_strength": -1.1525752, "local_beta": -0.0029, "volatility_252d": 1.407926, "volatility_60d": 3.459096, "max_drawdown_12m": -0.99574359, "revenue_ttm": 901437, "gross_profit_ttm": 130386, "ebit_ttm": -3625166, "ebitda_ttm": -3006226, "net_income_ttm": -3512059, "eps_diluted_ttm": -215.23925967, "operating_cash_flow_ttm": -2386466, "capital_expenditure_ttm": 616267, "fcf_ttm": -1770199, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32086, "cash_and_equivalents": 713948, "total_current_assets": 48377713, "total_current_liabilities": 1119508, "net_ppe": null, "total_assets": 50995045, "total_debt": 1219807, "total_equity": 48893504, "net_working_capital": 47201665, "book_value_per_share": 2996.47631305, "retained_earnings": -8946579, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 47648582, "tangible_book_per_share": 2920.18030275, "universe_ticker_count": null, "sector": "Industrials", "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": 44, "quality_composite": 45, "momentum_composite": 44, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 44, "vc1_composite": 44, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 1288536, "cost_of_revenue": 1121761, "gross_profit": 166775, "ebit": -3600589, "ebitda": -2863966, "pretax_income": -3633787, "tax_provision": 15916, "net_income": -3649703, "net_income_to_common": -3649703, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233217, "total_current_assets": 9065646, "total_assets": 11858464, "short_term_debt": 630309, "long_term_debt": 572653, "total_debt": 1202962, "total_liabilities": 2502877, "total_equity": 9355587, "shares_outstanding": 16317, "goodwill_and_intangibles": 1268433 }, "cash_flow": { "operating_cash_flow": -2075, "capital_expenditure": 5, "free_cash_flow": -2070, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52351, "ticker_id": 5577, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3600589", "ebitda": "-2863966", "netIncome": "-3649703", "grossProfit": "166775", "depreciation": "None", "totalRevenue": "1288536", "costOfRevenue": "1121761", "interestIncome": "924224", "incomeBeforeTax": "-3633787", "interestExpense": "36724", "operatingIncome": "-3844743", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15916", "reportedCurrency": "USD", "netInterestIncome": "887500", "nonInterestIncome": "None", "operatingExpenses": "4011518", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121761", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "736623", "sellingGeneralAndAdministrative": "3864264", "netIncomeFromContinuingOperations": "-3649703" }, "balance": { "goodwill": "475862", "inventory": "None", "commonStock": "342", "currentDebt": "None", "investments": "None", "totalAssets": "11858464", "longTermDebt": "572653", "shortTermDebt": "630309", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "792571", "reportedCurrency": "USD", "retainedEarnings": "-8330314", "totalLiabilities": "2502877", "otherCurrentAssets": "340889", "totalCurrentAssets": "9065646", "currentLongTermDebt": "118552", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8491540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792818", "currentAccountsPayable": "32762", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1214915", "totalShareholderEquity": "9355587", "capitalLeaseObligations": "1179013", "otherCurrentLiabilities": "682547", "totalCurrentLiabilities": "1345618", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1157259", "cashAndShortTermInvestments": "233217", "commonStockSharesOutstanding": "16317", "intangibleAssetsExcludingGoodwill": "792571", "cashAndCashEquivalentsAtCarryingValue": "233217", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3649703", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2075", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73854", "cashflowFromInvestment": "-1341816", "stockBasedCompensation": "387618", "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": "736623", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1288536, "cost_of_revenue": 1121761, "gross_profit": 166775, "research_and_development": null, "selling_general_admin": 3864264, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3600589, "depreciation_amortisation": 736623, "ebitda": -2863966, "interest_expense": 36724, "interest_income": null, "other_non_operating": null, "pretax_income": -3633787, "tax_provision": 15916, "effective_tax_rate": null, "net_income": -3649703, "net_income_continuing_ops": -3649703, "net_income_to_common": -3649703, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233217, "short_term_investments": null, "net_receivables": 8491540, "inventory": null, "other_current_assets": null, "total_current_assets": 9065646, "net_ppe": null, "goodwill": 475862, "intangible_assets": 792571, "goodwill_and_intangibles": 1268433, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2792818, "total_assets": 11858464, "short_term_debt": 630309, "accounts_payable": 32762, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1345618, "long_term_debt": 572653, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1157259, "total_liabilities": 2502877, "total_debt": 1202962, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8330314, "total_equity": 9355587, "shares_outstanding": 16317, "operating_cash_flow": -2075, "stock_based_compensation": 387618, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1341816, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73854, "free_cash_flow": -2070, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3600589", "ebitda": "-2863966", "netIncome": "-3649703", "grossProfit": "166775", "depreciation": "None", "totalRevenue": "1288536", "costOfRevenue": "1121761", "interestIncome": "924224", "incomeBeforeTax": "-3633787", "interestExpense": "36724", "operatingIncome": "-3844743", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15916", "reportedCurrency": "USD", "netInterestIncome": "887500", "nonInterestIncome": "None", "operatingExpenses": "4011518", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121761", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "736623", "sellingGeneralAndAdministrative": "3864264", "netIncomeFromContinuingOperations": "-3649703" }, "balance": { "goodwill": "475862", "inventory": "None", "commonStock": "342", "currentDebt": "None", "investments": "None", "totalAssets": "11858464", "longTermDebt": "572653", "shortTermDebt": "630309", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "792571", "reportedCurrency": "USD", "retainedEarnings": "-8330314", "totalLiabilities": "2502877", "otherCurrentAssets": "340889", "totalCurrentAssets": "9065646", "currentLongTermDebt": "118552", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8491540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792818", "currentAccountsPayable": "32762", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1214915", "totalShareholderEquity": "9355587", "capitalLeaseObligations": "1179013", "otherCurrentLiabilities": "682547", "totalCurrentLiabilities": "1345618", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1157259", "cashAndShortTermInvestments": "233217", "commonStockSharesOutstanding": "16317", "intangibleAssetsExcludingGoodwill": "792571", "cashAndCashEquivalentsAtCarryingValue": "233217", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3649703", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2075", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73854", "cashflowFromInvestment": "-1341816", "stockBasedCompensation": "387618", "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": "736623", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 455805, "cost_of_revenue": 277293, "gross_profit": 178512, "ebit": -3412065, "ebitda": -3050681, "pretax_income": -3448016, "tax_provision": -215822, "net_income": -5188852, "net_income_to_common": -5188852, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1650962, "total_current_assets": 11037072, "total_assets": 15379454, "short_term_debt": 593389, "long_term_debt": 610020, "total_debt": 1203409, "total_liabilities": 2761782, "total_equity": 12617672, "shares_outstanding": 9776, "goodwill_and_intangibles": 2107466 }, "cash_flow": { "operating_cash_flow": 242220, "capital_expenditure": 365000, "free_cash_flow": 607220, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52356, "ticker_id": 5577, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3412065", "ebitda": "-3050681", "netIncome": "-5188852", "grossProfit": "178512", "depreciation": "None", "totalRevenue": "455805", "costOfRevenue": "277293", "interestIncome": "320472", "incomeBeforeTax": "-3448016", "interestExpense": "44610", "operatingIncome": "-3731887", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-215822", "reportedCurrency": "USD", "netInterestIncome": "275862", "nonInterestIncome": "None", "operatingExpenses": "3910399", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277293", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "361384", "sellingGeneralAndAdministrative": "3830071", "netIncomeFromContinuingOperations": "-3232194" }, "balance": { "goodwill": "1044394", "inventory": "-112751", "commonStock": "322", "currentDebt": "None", "investments": "None", "totalAssets": "15379454", "longTermDebt": "610020", "shortTermDebt": "593389", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1063072", "reportedCurrency": "USD", "retainedEarnings": "-4680611", "totalLiabilities": "2761782", "otherCurrentAssets": "9338134", "totalCurrentAssets": "11037072", "currentLongTermDebt": "155038", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47976", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4342382", "currentAccountsPayable": "18992", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2471910", "totalShareholderEquity": "12617672", "capitalLeaseObligations": "1706852", "otherCurrentLiabilities": "270880", "totalCurrentLiabilities": "883261", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1878521", "cashAndShortTermInvestments": "1650962", "commonStockSharesOutstanding": "9776", "intangibleAssetsExcludingGoodwill": "1063072", "cashAndCashEquivalentsAtCarryingValue": "1650962", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3210249", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242220", "capitalExpenditures": "365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7106676", "cashflowFromInvestment": "-6130932", "stockBasedCompensation": "277345", "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": "361384", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 455805, "cost_of_revenue": 277293, "gross_profit": 178512, "research_and_development": null, "selling_general_admin": 3830071, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3412065, "depreciation_amortisation": 361384, "ebitda": -3050681, "interest_expense": 44610, "interest_income": null, "other_non_operating": null, "pretax_income": -3448016, "tax_provision": -215822, "effective_tax_rate": null, "net_income": -5188852, "net_income_continuing_ops": -3232194, "net_income_to_common": -5188852, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1650962, "short_term_investments": null, "net_receivables": 47976, "inventory": -112751, "other_current_assets": null, "total_current_assets": 11037072, "net_ppe": null, "goodwill": 1044394, "intangible_assets": 1063072, "goodwill_and_intangibles": 2107466, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4342382, "total_assets": 15379454, "short_term_debt": 593389, "accounts_payable": 18992, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 883261, "long_term_debt": 610020, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1878521, "total_liabilities": 2761782, "total_debt": 1203409, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4680611, "total_equity": 12617672, "shares_outstanding": 9776, "operating_cash_flow": 242220, "stock_based_compensation": 277345, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 365000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6130932, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7106676, "free_cash_flow": 607220, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3412065", "ebitda": "-3050681", "netIncome": "-5188852", "grossProfit": "178512", "depreciation": "None", "totalRevenue": "455805", "costOfRevenue": "277293", "interestIncome": "320472", "incomeBeforeTax": "-3448016", "interestExpense": "44610", "operatingIncome": "-3731887", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-215822", "reportedCurrency": "USD", "netInterestIncome": "275862", "nonInterestIncome": "None", "operatingExpenses": "3910399", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277293", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "361384", "sellingGeneralAndAdministrative": "3830071", "netIncomeFromContinuingOperations": "-3232194" }, "balance": { "goodwill": "1044394", "inventory": "-112751", "commonStock": "322", "currentDebt": "None", "investments": "None", "totalAssets": "15379454", "longTermDebt": "610020", "shortTermDebt": "593389", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1063072", "reportedCurrency": "USD", "retainedEarnings": "-4680611", "totalLiabilities": "2761782", "otherCurrentAssets": "9338134", "totalCurrentAssets": "11037072", "currentLongTermDebt": "155038", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47976", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4342382", "currentAccountsPayable": "18992", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2471910", "totalShareholderEquity": "12617672", "capitalLeaseObligations": "1706852", "otherCurrentLiabilities": "270880", "totalCurrentLiabilities": "883261", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1878521", "cashAndShortTermInvestments": "1650962", "commonStockSharesOutstanding": "9776", "intangibleAssetsExcludingGoodwill": "1063072", "cashAndCashEquivalentsAtCarryingValue": "1650962", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3210249", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242220", "capitalExpenditures": "365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7106676", "cashflowFromInvestment": "-6130932", "stockBasedCompensation": "277345", "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": "361384", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 38315974, "cost_of_revenue": 34069058, "gross_profit": 4246916, "ebit": 1415849, "ebitda": 1555994, "pretax_income": 180527, "tax_provision": 46657, "net_income": 133870, "net_income_to_common": 133870, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432998, "total_current_assets": 9820537, "total_assets": 10059265, "short_term_debt": 1914487, "long_term_debt": 644725, "total_debt": 2559212, "total_liabilities": 3154637, "total_equity": 6904628, "shares_outstanding": 8958, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 5610225, "capital_expenditure": 5, "free_cash_flow": 5610230, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52361, "ticker_id": 5577, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1415849", "ebitda": "1555994", "netIncome": "133870", "grossProfit": "4246916", "depreciation": "None", "totalRevenue": "38315974", "costOfRevenue": "34069058", "interestIncome": "9938", "incomeBeforeTax": "180527", "interestExpense": "1223107", "operatingIncome": "1388231", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "46657", "reportedCurrency": "USD", "netInterestIncome": "-1290142", "nonInterestIncome": "None", "operatingExpenses": "2858685", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34069058", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140145", "sellingGeneralAndAdministrative": "2170113", "netIncomeFromContinuingOperations": "133870" }, "balance": { "goodwill": "0", "inventory": "1515270", "commonStock": "1792", "currentDebt": "None", "investments": "None", "totalAssets": "10059265", "longTermDebt": "644725", "shortTermDebt": "1914487", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "508241", "totalLiabilities": "3154637", "otherCurrentAssets": "478408", "totalCurrentAssets": "9820537", "currentLongTermDebt": "1874784", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7393861", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238728", "currentAccountsPayable": "40430", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2710333", "totalShareholderEquity": "6904628", "capitalLeaseObligations": "190824", "otherCurrentLiabilities": "403874", "totalCurrentLiabilities": "2358791", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "795846", "cashAndShortTermInvestments": "432998", "commonStockSharesOutstanding": "8958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432998", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133870", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4450665", "operatingCashflow": "5610225", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4563108", "cashflowFromInvestment": "-672500", "stockBasedCompensation": "5252141", "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": "140145", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38315974, "cost_of_revenue": 34069058, "gross_profit": 4246916, "research_and_development": null, "selling_general_admin": 2170113, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1415849, "depreciation_amortisation": 140145, "ebitda": 1555994, "interest_expense": 1223107, "interest_income": null, "other_non_operating": null, "pretax_income": 180527, "tax_provision": 46657, "effective_tax_rate": null, "net_income": 133870, "net_income_continuing_ops": 133870, "net_income_to_common": 133870, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432998, "short_term_investments": null, "net_receivables": 7393861, "inventory": 1515270, "other_current_assets": null, "total_current_assets": 9820537, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 238728, "total_assets": 10059265, "short_term_debt": 1914487, "accounts_payable": 40430, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2358791, "long_term_debt": 644725, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 795846, "total_liabilities": 3154637, "total_debt": 2559212, "preferred_stock": null, "minority_interest": null, "retained_earnings": 508241, "total_equity": 6904628, "shares_outstanding": 8958, "operating_cash_flow": 5610225, "stock_based_compensation": 5252141, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": -672500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4563108, "free_cash_flow": 5610230, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1415849", "ebitda": "1555994", "netIncome": "133870", "grossProfit": "4246916", "depreciation": "None", "totalRevenue": "38315974", "costOfRevenue": "34069058", "interestIncome": "9938", "incomeBeforeTax": "180527", "interestExpense": "1223107", "operatingIncome": "1388231", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "46657", "reportedCurrency": "USD", "netInterestIncome": "-1290142", "nonInterestIncome": "None", "operatingExpenses": "2858685", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34069058", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140145", "sellingGeneralAndAdministrative": "2170113", "netIncomeFromContinuingOperations": "133870" }, "balance": { "goodwill": "0", "inventory": "1515270", "commonStock": "1792", "currentDebt": "None", "investments": "None", "totalAssets": "10059265", "longTermDebt": "644725", "shortTermDebt": "1914487", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "508241", "totalLiabilities": "3154637", "otherCurrentAssets": "478408", "totalCurrentAssets": "9820537", "currentLongTermDebt": "1874784", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7393861", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238728", "currentAccountsPayable": "40430", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2710333", "totalShareholderEquity": "6904628", "capitalLeaseObligations": "190824", "otherCurrentLiabilities": "403874", "totalCurrentLiabilities": "2358791", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "795846", "cashAndShortTermInvestments": "432998", "commonStockSharesOutstanding": "8958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432998", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133870", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4450665", "operatingCashflow": "5610225", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4563108", "cashflowFromInvestment": "-672500", "stockBasedCompensation": "5252141", "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": "140145", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 55153335, "cost_of_revenue": 50683954, "gross_profit": 4469381, "ebit": 3490571, "ebitda": 3660074, "pretax_income": 1051459, "tax_provision": 234479, "net_income": 816980, "net_income_to_common": 816980, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58381, "total_current_assets": 14492525, "total_assets": 14719404, "short_term_debt": 11492459, "long_term_debt": 678442, "total_debt": 12170901, "total_liabilities": 12874049, "total_equity": 1845355, "shares_outstanding": 8958, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2189605, "capital_expenditure": 0, "free_cash_flow": 2189605, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52366, "ticker_id": 5577, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3490571", "ebitda": "3660074", "netIncome": "816980", "grossProfit": "4469381", "depreciation": "None", "totalRevenue": "55153335", "costOfRevenue": "50683954", "interestIncome": "None", "incomeBeforeTax": "1051459", "interestExpense": "2489358", "operatingIncome": "3527843", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "234479", "reportedCurrency": "USD", "netInterestIncome": "-2441443", "nonInterestIncome": "None", "operatingExpenses": "941538", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50683954", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169503", "sellingGeneralAndAdministrative": "1563214", "netIncomeFromContinuingOperations": "816980" }, "balance": { "goodwill": "None", "inventory": "5965935", "commonStock": "1667", "currentDebt": "None", "investments": "None", "totalAssets": "14719404", "longTermDebt": "678442", "shortTermDebt": "11492459", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "374371", "totalLiabilities": "12874049", "otherCurrentAssets": "923332", "totalCurrentAssets": "14492525", "currentLongTermDebt": "11343001", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7544877", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226879", "currentAccountsPayable": "86285", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12170901", "totalShareholderEquity": "1845355", "capitalLeaseObligations": "149458", "otherCurrentLiabilities": "616863", "totalCurrentLiabilities": "12195607", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "678442", "cashAndShortTermInvestments": "58381", "commonStockSharesOutstanding": "8958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58381", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "816980", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "10452396", "operatingCashflow": "2189605", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2632201", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169503", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55153335, "cost_of_revenue": 50683954, "gross_profit": 4469381, "research_and_development": null, "selling_general_admin": 1563214, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3490571, "depreciation_amortisation": 169503, "ebitda": 3660074, "interest_expense": 2489358, "interest_income": null, "other_non_operating": null, "pretax_income": 1051459, "tax_provision": 234479, "effective_tax_rate": null, "net_income": 816980, "net_income_continuing_ops": 816980, "net_income_to_common": 816980, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58381, "short_term_investments": null, "net_receivables": 7544877, "inventory": 5965935, "other_current_assets": null, "total_current_assets": 14492525, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 226879, "total_assets": 14719404, "short_term_debt": 11492459, "accounts_payable": 86285, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12195607, "long_term_debt": 678442, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 678442, "total_liabilities": 12874049, "total_debt": 12170901, "preferred_stock": null, "minority_interest": null, "retained_earnings": 374371, "total_equity": 1845355, "shares_outstanding": 8958, "operating_cash_flow": 2189605, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2632201, "free_cash_flow": 2189605, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3490571", "ebitda": "3660074", "netIncome": "816980", "grossProfit": "4469381", "depreciation": "None", "totalRevenue": "55153335", "costOfRevenue": "50683954", "interestIncome": "None", "incomeBeforeTax": "1051459", "interestExpense": "2489358", "operatingIncome": "3527843", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "234479", "reportedCurrency": "USD", "netInterestIncome": "-2441443", "nonInterestIncome": "None", "operatingExpenses": "941538", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50683954", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169503", "sellingGeneralAndAdministrative": "1563214", "netIncomeFromContinuingOperations": "816980" }, "balance": { "goodwill": "None", "inventory": "5965935", "commonStock": "1667", "currentDebt": "None", "investments": "None", "totalAssets": "14719404", "longTermDebt": "678442", "shortTermDebt": "11492459", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "374371", "totalLiabilities": "12874049", "otherCurrentAssets": "923332", "totalCurrentAssets": "14492525", "currentLongTermDebt": "11343001", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7544877", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226879", "currentAccountsPayable": "86285", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12170901", "totalShareholderEquity": "1845355", "capitalLeaseObligations": "149458", "otherCurrentLiabilities": "616863", "totalCurrentLiabilities": "12195607", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "678442", "cashAndShortTermInvestments": "58381", "commonStockSharesOutstanding": "8958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58381", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "816980", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "10452396", "operatingCashflow": "2189605", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2632201", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169503", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 39204036, "cost_of_revenue": 36202694, "gross_profit": 3001342, "ebit": 2432897, "ebitda": 2520691, "pretax_income": 1394077, "tax_provision": 223872, "net_income": 1170205, "net_income_to_common": 1170205, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500977, "total_current_assets": 17701936, "total_assets": 18256378, "short_term_debt": 14238504, "long_term_debt": 364463, "total_debt": 14602967, "total_liabilities": 18426803, "total_equity": -170425, "shares_outstanding": 8958, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1308407, "capital_expenditure": 3, "free_cash_flow": -1308404, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52370, "ticker_id": 5577, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2432897", "ebitda": "2520691", "netIncome": "1170205", "grossProfit": "3001342", "depreciation": "None", "totalRevenue": "39204036", "costOfRevenue": "36202694", "interestIncome": "None", "incomeBeforeTax": "1394077", "interestExpense": "1075545", "operatingIncome": "2140104", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "223872", "reportedCurrency": "USD", "netInterestIncome": "-1052913", "nonInterestIncome": "None", "operatingExpenses": "861238", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36202694", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87794", "sellingGeneralAndAdministrative": "725312", "netIncomeFromContinuingOperations": "1170205" }, "balance": { "goodwill": "None", "inventory": "16048083", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "18256378", "longTermDebt": "364463", "shortTermDebt": "14238504", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-442609", "totalLiabilities": "18426803", "otherCurrentAssets": "392696", "totalCurrentAssets": "17701936", "currentLongTermDebt": "14074954", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "760180", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "554442", "currentAccountsPayable": "733716", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14752424", "totalShareholderEquity": "-170425", "capitalLeaseObligations": "313007", "otherCurrentLiabilities": "1869306", "totalCurrentLiabilities": "17912883", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "513920", "cashAndShortTermInvestments": "500977", "commonStockSharesOutstanding": "8958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500977", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1170205", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1294083", "operatingCashflow": "-1308407", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1800950", "cashflowFromInvestment": "None", "stockBasedCompensation": "-34067", "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": "87794", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39204036, "cost_of_revenue": 36202694, "gross_profit": 3001342, "research_and_development": null, "selling_general_admin": 725312, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2432897, "depreciation_amortisation": 87794, "ebitda": 2520691, "interest_expense": 1075545, "interest_income": null, "other_non_operating": null, "pretax_income": 1394077, "tax_provision": 223872, "effective_tax_rate": null, "net_income": 1170205, "net_income_continuing_ops": 1170205, "net_income_to_common": 1170205, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500977, "short_term_investments": null, "net_receivables": 760180, "inventory": 16048083, "other_current_assets": null, "total_current_assets": 17701936, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 554442, "total_assets": 18256378, "short_term_debt": 14238504, "accounts_payable": 733716, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17912883, "long_term_debt": 364463, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 513920, "total_liabilities": 18426803, "total_debt": 14602967, "preferred_stock": null, "minority_interest": null, "retained_earnings": -442609, "total_equity": -170425, "shares_outstanding": 8958, "operating_cash_flow": -1308407, "stock_based_compensation": -34067, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "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": 1800950, "free_cash_flow": -1308404, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2432897", "ebitda": "2520691", "netIncome": "1170205", "grossProfit": "3001342", "depreciation": "None", "totalRevenue": "39204036", "costOfRevenue": "36202694", "interestIncome": "None", "incomeBeforeTax": "1394077", "interestExpense": "1075545", "operatingIncome": "2140104", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "223872", "reportedCurrency": "USD", "netInterestIncome": "-1052913", "nonInterestIncome": "None", "operatingExpenses": "861238", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36202694", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87794", "sellingGeneralAndAdministrative": "725312", "netIncomeFromContinuingOperations": "1170205" }, "balance": { "goodwill": "None", "inventory": "16048083", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "18256378", "longTermDebt": "364463", "shortTermDebt": "14238504", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-442609", "totalLiabilities": "18426803", "otherCurrentAssets": "392696", "totalCurrentAssets": "17701936", "currentLongTermDebt": "14074954", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "760180", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "554442", "currentAccountsPayable": "733716", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14752424", "totalShareholderEquity": "-170425", "capitalLeaseObligations": "313007", "otherCurrentLiabilities": "1869306", "totalCurrentLiabilities": "17912883", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "513920", "cashAndShortTermInvestments": "500977", "commonStockSharesOutstanding": "8958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500977", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1170205", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1294083", "operatingCashflow": "-1308407", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1800950", "cashflowFromInvestment": "None", "stockBasedCompensation": "-34067", "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": "87794", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 92700, "cost_of_revenue": 72833, "gross_profit": 19867, "ebit": -764319, "ebitda": -764319, "pretax_income": -611865, "tax_provision": 4400, "net_income": -616265, "net_income_to_common": -616265, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 713948, "total_current_assets": 48377713, "total_assets": 50995045, "short_term_debt": 657408, "long_term_debt": 562399, "total_debt": 1219807, "total_liabilities": 2101541, "total_equity": 48893504, "shares_outstanding": 16317, "goodwill_and_intangibles": 1244922 }, "cash_flow": { "operating_cash_flow": -616265, "capital_expenditure": 616265, "free_cash_flow": 0, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52349, "ticker_id": 5577, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-764319", "netIncome": "-616265", "grossProfit": "19867", "depreciation": "None", "totalRevenue": "92700", "costOfRevenue": "72833", "interestIncome": "151142", "incomeBeforeTax": "-611865", "interestExpense": "7700", "operatingIncome": "-764319", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4400", "reportedCurrency": "USD", "netInterestIncome": "143442", "nonInterestIncome": "None", "operatingExpenses": "784186", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72833", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "770004", "netIncomeFromContinuingOperations": "-616265" }, "balance": { "goodwill": "475862", "inventory": "None", "commonStock": "18", "currentDebt": "None", "investments": "None", "totalAssets": "50995045", "longTermDebt": "562399", "shortTermDebt": "657408", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "769060", "reportedCurrency": "USD", "retainedEarnings": "-8946579", "totalLiabilities": "2101541", "otherCurrentAssets": "47662115", "totalCurrentAssets": "48377713", "currentLongTermDebt": "70167", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1650", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2617332", "currentAccountsPayable": "6778", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077042", "totalShareholderEquity": "48893504", "capitalLeaseObligations": "1040228", "otherCurrentLiabilities": "455322", "totalCurrentLiabilities": "1119508", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "982033", "cashAndShortTermInvestments": "713948", "commonStockSharesOutstanding": "16317", "intangibleAssetsExcludingGoodwill": "769060", "cashAndCashEquivalentsAtCarryingValue": "713948", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-616265", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-616265", "capitalExpenditures": "616265", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40081359", "cashflowFromInvestment": "-37142689", "stockBasedCompensation": "14182", "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": "151975", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92700, "cost_of_revenue": 72833, "gross_profit": 19867, "research_and_development": null, "selling_general_admin": 770004, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -764319, "depreciation_amortisation": null, "ebitda": -764319, "interest_expense": 7700, "interest_income": null, "other_non_operating": null, "pretax_income": -611865, "tax_provision": 4400, "effective_tax_rate": null, "net_income": -616265, "net_income_continuing_ops": -616265, "net_income_to_common": -616265, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 713948, "short_term_investments": null, "net_receivables": 1650, "inventory": null, "other_current_assets": null, "total_current_assets": 48377713, "net_ppe": null, "goodwill": 475862, "intangible_assets": 769060, "goodwill_and_intangibles": 1244922, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2617332, "total_assets": 50995045, "short_term_debt": 657408, "accounts_payable": 6778, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1119508, "long_term_debt": 562399, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 982033, "total_liabilities": 2101541, "total_debt": 1219807, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8946579, "total_equity": 48893504, "shares_outstanding": 16317, "operating_cash_flow": -616265, "stock_based_compensation": 14182, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 616265, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37142689, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40081359, "free_cash_flow": 0, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-764319", "netIncome": "-616265", "grossProfit": "19867", "depreciation": "None", "totalRevenue": "92700", "costOfRevenue": "72833", "interestIncome": "151142", "incomeBeforeTax": "-611865", "interestExpense": "7700", "operatingIncome": "-764319", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4400", "reportedCurrency": "USD", "netInterestIncome": "143442", "nonInterestIncome": "None", "operatingExpenses": "784186", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72833", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "770004", "netIncomeFromContinuingOperations": "-616265" }, "balance": { "goodwill": "475862", "inventory": "None", "commonStock": "18", "currentDebt": "None", "investments": "None", "totalAssets": "50995045", "longTermDebt": "562399", "shortTermDebt": "657408", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "769060", "reportedCurrency": "USD", "retainedEarnings": "-8946579", "totalLiabilities": "2101541", "otherCurrentAssets": "47662115", "totalCurrentAssets": "48377713", "currentLongTermDebt": "70167", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1650", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2617332", "currentAccountsPayable": "6778", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077042", "totalShareholderEquity": "48893504", "capitalLeaseObligations": "1040228", "otherCurrentLiabilities": "455322", "totalCurrentLiabilities": "1119508", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "982033", "cashAndShortTermInvestments": "713948", "commonStockSharesOutstanding": "16317", "intangibleAssetsExcludingGoodwill": "769060", "cashAndCashEquivalentsAtCarryingValue": "713948", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-616265", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-616265", "capitalExpenditures": "616265", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40081359", "cashflowFromInvestment": "-37142689", "stockBasedCompensation": "14182", "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": "151975", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 92676, "cost_of_revenue": 61235, "gross_profit": 31441, "ebit": -1062565, "ebitda": -750012, "pretax_income": -1071042, "tax_provision": -2426, "net_income": -1068616, "net_income_to_common": -1068616, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233217, "total_current_assets": 9065646, "total_assets": 11858464, "short_term_debt": 712959, "long_term_debt": 572653, "total_debt": 1285612, "total_liabilities": 2502877, "total_equity": 9355587, "shares_outstanding": 16317, "goodwill_and_intangibles": 1268433 }, "cash_flow": { "operating_cash_flow": -735858, "capital_expenditure": 0, "free_cash_flow": -735858, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52350, "ticker_id": 5577, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1062565", "ebitda": "-750012", "netIncome": "-1068616", "grossProfit": "31441", "depreciation": "None", "totalRevenue": "92676", "costOfRevenue": "61235", "interestIncome": "199130", "incomeBeforeTax": "-1071042", "interestExpense": "8477", "operatingIncome": "-1270274", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2426", "reportedCurrency": "USD", "netInterestIncome": "187127", "nonInterestIncome": "None", "operatingExpenses": "1301715", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61235", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312553", "sellingGeneralAndAdministrative": "1268321", "netIncomeFromContinuingOperations": "-1068616" }, "balance": { "goodwill": "475862", "inventory": "None", "commonStock": "342", "currentDebt": "None", "investments": "None", "totalAssets": "11858464", "longTermDebt": "572653", "shortTermDebt": "712959", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "792571", "reportedCurrency": "USD", "retainedEarnings": "-8330314", "totalLiabilities": "2502877", "otherCurrentAssets": "340889", "totalCurrentAssets": "9065646", "currentLongTermDebt": "118552", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8491540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792818", "currentAccountsPayable": "32762", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1870218", "totalShareholderEquity": "9355587", "capitalLeaseObligations": "1179013", "otherCurrentLiabilities": "599897", "totalCurrentLiabilities": "1345618", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1157259", "cashAndShortTermInvestments": "233217", "commonStockSharesOutstanding": "16317", "intangibleAssetsExcludingGoodwill": "792571", "cashAndCashEquivalentsAtCarryingValue": "233217", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4916140", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-735858", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57617", "cashflowFromInvestment": "873000", "stockBasedCompensation": "414247", "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": "838609", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92676, "cost_of_revenue": 61235, "gross_profit": 31441, "research_and_development": null, "selling_general_admin": 1268321, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1062565, "depreciation_amortisation": 312553, "ebitda": -750012, "interest_expense": 8477, "interest_income": null, "other_non_operating": null, "pretax_income": -1071042, "tax_provision": -2426, "effective_tax_rate": null, "net_income": -1068616, "net_income_continuing_ops": -1068616, "net_income_to_common": -1068616, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233217, "short_term_investments": null, "net_receivables": 8491540, "inventory": null, "other_current_assets": null, "total_current_assets": 9065646, "net_ppe": null, "goodwill": 475862, "intangible_assets": 792571, "goodwill_and_intangibles": 1268433, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2792818, "total_assets": 11858464, "short_term_debt": 712959, "accounts_payable": 32762, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1345618, "long_term_debt": 572653, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1157259, "total_liabilities": 2502877, "total_debt": 1285612, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8330314, "total_equity": 9355587, "shares_outstanding": 16317, "operating_cash_flow": -735858, "stock_based_compensation": 414247, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 873000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57617, "free_cash_flow": -735858, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1062565", "ebitda": "-750012", "netIncome": "-1068616", "grossProfit": "31441", "depreciation": "None", "totalRevenue": "92676", "costOfRevenue": "61235", "interestIncome": "199130", "incomeBeforeTax": "-1071042", "interestExpense": "8477", "operatingIncome": "-1270274", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2426", "reportedCurrency": "USD", "netInterestIncome": "187127", "nonInterestIncome": "None", "operatingExpenses": "1301715", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61235", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312553", "sellingGeneralAndAdministrative": "1268321", "netIncomeFromContinuingOperations": "-1068616" }, "balance": { "goodwill": "475862", "inventory": "None", "commonStock": "342", "currentDebt": "None", "investments": "None", "totalAssets": "11858464", "longTermDebt": "572653", "shortTermDebt": "712959", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "792571", "reportedCurrency": "USD", "retainedEarnings": "-8330314", "totalLiabilities": "2502877", "otherCurrentAssets": "340889", "totalCurrentAssets": "9065646", "currentLongTermDebt": "118552", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8491540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792818", "currentAccountsPayable": "32762", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1870218", "totalShareholderEquity": "9355587", "capitalLeaseObligations": "1179013", "otherCurrentLiabilities": "599897", "totalCurrentLiabilities": "1345618", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1157259", "cashAndShortTermInvestments": "233217", "commonStockSharesOutstanding": "16317", "intangibleAssetsExcludingGoodwill": "792571", "cashAndCashEquivalentsAtCarryingValue": "233217", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4916140", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-735858", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57617", "cashflowFromInvestment": "873000", "stockBasedCompensation": "414247", "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": "838609", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 361935, "cost_of_revenue": 317757, "gross_profit": 44178, "ebit": -1306801, "ebitda": -1120514, "pretax_income": -1314650, "tax_provision": null, "net_income": -1314650, "net_income_to_common": -1314650, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153692, "total_current_assets": 9735297, "total_assets": 12796302, "short_term_debt": 807673, "long_term_debt": 581836, "total_debt": 1389509, "total_liabilities": 2657000, "total_equity": 10139301, "shares_outstanding": 16097, "goodwill_and_intangibles": 1291945 }, "cash_flow": { "operating_cash_flow": -599885, "capital_expenditure": 0, "free_cash_flow": -599885, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52352, "ticker_id": 5577, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1306801", "ebitda": "-1120514", "netIncome": "-1314650", "grossProfit": "44178", "depreciation": "None", "totalRevenue": "361935", "costOfRevenue": "317757", "interestIncome": "244776", "incomeBeforeTax": "-1314650", "interestExpense": "7849", "operatingIncome": "-833172", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "236927", "nonInterestIncome": "None", "operatingExpenses": "877350", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317757", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186287", "sellingGeneralAndAdministrative": "839397", "netIncomeFromContinuingOperations": "-1314650" }, "balance": { "goodwill": "475862", "inventory": "None", "commonStock": "328", "currentDebt": "None", "investments": "None", "totalAssets": "12796302", "longTermDebt": "581836", "shortTermDebt": "807673", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "816083", "reportedCurrency": "USD", "retainedEarnings": "-7261698", "totalLiabilities": "2657000", "otherCurrentAssets": "9569905", "totalCurrentAssets": "9735297", "currentLongTermDebt": "166985", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11700", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3061005", "currentAccountsPayable": "1669", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2168151", "totalShareholderEquity": "10139301", "capitalLeaseObligations": "1419330", "otherCurrentLiabilities": "487181", "totalCurrentLiabilities": "1296523", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1360478", "cashAndShortTermInvestments": "153692", "commonStockSharesOutstanding": "16097", "intangibleAssetsExcludingGoodwill": "816083", "cashAndCashEquivalentsAtCarryingValue": "153692", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1314650", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-599885", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122057", "cashflowFromInvestment": "446334", "stockBasedCompensation": "76087", "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": "186287", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 361935, "cost_of_revenue": 317757, "gross_profit": 44178, "research_and_development": null, "selling_general_admin": 839397, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1306801, "depreciation_amortisation": 186287, "ebitda": -1120514, "interest_expense": 7849, "interest_income": null, "other_non_operating": null, "pretax_income": -1314650, "tax_provision": null, "effective_tax_rate": null, "net_income": -1314650, "net_income_continuing_ops": -1314650, "net_income_to_common": -1314650, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153692, "short_term_investments": null, "net_receivables": 11700, "inventory": null, "other_current_assets": null, "total_current_assets": 9735297, "net_ppe": null, "goodwill": 475862, "intangible_assets": 816083, "goodwill_and_intangibles": 1291945, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3061005, "total_assets": 12796302, "short_term_debt": 807673, "accounts_payable": 1669, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1296523, "long_term_debt": 581836, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1360478, "total_liabilities": 2657000, "total_debt": 1389509, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7261698, "total_equity": 10139301, "shares_outstanding": 16097, "operating_cash_flow": -599885, "stock_based_compensation": 76087, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 446334, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 122057, "free_cash_flow": -599885, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1306801", "ebitda": "-1120514", "netIncome": "-1314650", "grossProfit": "44178", "depreciation": "None", "totalRevenue": "361935", "costOfRevenue": "317757", "interestIncome": "244776", "incomeBeforeTax": "-1314650", "interestExpense": "7849", "operatingIncome": "-833172", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "236927", "nonInterestIncome": "None", "operatingExpenses": "877350", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317757", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186287", "sellingGeneralAndAdministrative": "839397", "netIncomeFromContinuingOperations": "-1314650" }, "balance": { "goodwill": "475862", "inventory": "None", "commonStock": "328", "currentDebt": "None", "investments": "None", "totalAssets": "12796302", "longTermDebt": "581836", "shortTermDebt": "807673", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "816083", "reportedCurrency": "USD", "retainedEarnings": "-7261698", "totalLiabilities": "2657000", "otherCurrentAssets": "9569905", "totalCurrentAssets": "9735297", "currentLongTermDebt": "166985", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11700", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3061005", "currentAccountsPayable": "1669", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2168151", "totalShareholderEquity": "10139301", "capitalLeaseObligations": "1419330", "otherCurrentLiabilities": "487181", "totalCurrentLiabilities": "1296523", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1360478", "cashAndShortTermInvestments": "153692", "commonStockSharesOutstanding": "16097", "intangibleAssetsExcludingGoodwill": "816083", "cashAndCashEquivalentsAtCarryingValue": "153692", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1314650", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-599885", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122057", "cashflowFromInvestment": "446334", "stockBasedCompensation": "76087", "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": "186287", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 354126, "cost_of_revenue": 319226, "gross_profit": 34900, "ebit": -491481, "ebitda": -371381, "pretax_income": -499541, "tax_provision": 12987, "net_income": -512528, "net_income_to_common": -512528, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185186, "total_current_assets": 9916789, "total_assets": 13895388, "short_term_debt": 649131, "long_term_debt": 590352, "total_debt": 1239483, "total_liabilities": 2517524, "total_equity": 11377864, "shares_outstanding": 16094, "goodwill_and_intangibles": 2051322 }, "cash_flow": { "operating_cash_flow": -434458, "capital_expenditure": 2, "free_cash_flow": -434456, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52353, "ticker_id": 5577, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-491481", "ebitda": "-371381", "netIncome": "-512528", "grossProfit": "34900", "depreciation": "None", "totalRevenue": "354126", "costOfRevenue": "319226", "interestIncome": "272228", "incomeBeforeTax": "-499541", "interestExpense": "8060", "operatingIncome": "-780849", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12987", "reportedCurrency": "USD", "netInterestIncome": "264168", "nonInterestIncome": "None", "operatingExpenses": "815749", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319226", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120100", "sellingGeneralAndAdministrative": "777795", "netIncomeFromContinuingOperations": "-512528" }, "balance": { "goodwill": "1044394", "inventory": "None", "commonStock": "322", "currentDebt": "None", "investments": "None", "totalAssets": "13895388", "longTermDebt": "590352", "shortTermDebt": "649131", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1006928", "reportedCurrency": "USD", "retainedEarnings": "-5947048", "totalLiabilities": "2517524", "otherCurrentAssets": "233921", "totalCurrentAssets": "9916789", "currentLongTermDebt": "36412", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9497682", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3978599", "currentAccountsPayable": "1283", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2189855", "totalShareholderEquity": "11377864", "capitalLeaseObligations": "1563091", "otherCurrentLiabilities": "321186", "totalCurrentLiabilities": "976800", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1540724", "cashAndShortTermInvestments": "185186", "commonStockSharesOutstanding": "16094", "intangibleAssetsExcludingGoodwill": "1006928", "cashAndCashEquivalentsAtCarryingValue": "185186", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-512528", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-434458", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69755", "cashflowFromInvestment": "365250", "stockBasedCompensation": "10444", "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": "120100", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 354126, "cost_of_revenue": 319226, "gross_profit": 34900, "research_and_development": null, "selling_general_admin": 777795, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -491481, "depreciation_amortisation": 120100, "ebitda": -371381, "interest_expense": 8060, "interest_income": null, "other_non_operating": null, "pretax_income": -499541, "tax_provision": 12987, "effective_tax_rate": null, "net_income": -512528, "net_income_continuing_ops": -512528, "net_income_to_common": -512528, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185186, "short_term_investments": null, "net_receivables": 9497682, "inventory": null, "other_current_assets": null, "total_current_assets": 9916789, "net_ppe": null, "goodwill": 1044394, "intangible_assets": 1006928, "goodwill_and_intangibles": 2051322, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3978599, "total_assets": 13895388, "short_term_debt": 649131, "accounts_payable": 1283, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 976800, "long_term_debt": 590352, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1540724, "total_liabilities": 2517524, "total_debt": 1239483, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5947048, "total_equity": 11377864, "shares_outstanding": 16094, "operating_cash_flow": -434458, "stock_based_compensation": 10444, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2, "acquisitions": null, "other_investing": null, "investing_cash_flow": 365250, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69755, "free_cash_flow": -434456, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-491481", "ebitda": "-371381", "netIncome": "-512528", "grossProfit": "34900", "depreciation": "None", "totalRevenue": "354126", "costOfRevenue": "319226", "interestIncome": "272228", "incomeBeforeTax": "-499541", "interestExpense": "8060", "operatingIncome": "-780849", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12987", "reportedCurrency": "USD", "netInterestIncome": "264168", "nonInterestIncome": "None", "operatingExpenses": "815749", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319226", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120100", "sellingGeneralAndAdministrative": "777795", "netIncomeFromContinuingOperations": "-512528" }, "balance": { "goodwill": "1044394", "inventory": "None", "commonStock": "322", "currentDebt": "None", "investments": "None", "totalAssets": "13895388", "longTermDebt": "590352", "shortTermDebt": "649131", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1006928", "reportedCurrency": "USD", "retainedEarnings": "-5947048", "totalLiabilities": "2517524", "otherCurrentAssets": "233921", "totalCurrentAssets": "9916789", "currentLongTermDebt": "36412", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9497682", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3978599", "currentAccountsPayable": "1283", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2189855", "totalShareholderEquity": "11377864", "capitalLeaseObligations": "1563091", "otherCurrentLiabilities": "321186", "totalCurrentLiabilities": "976800", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1540724", "cashAndShortTermInvestments": "185186", "commonStockSharesOutstanding": "16094", "intangibleAssetsExcludingGoodwill": "1006928", "cashAndCashEquivalentsAtCarryingValue": "185186", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-512528", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-434458", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69755", "cashflowFromInvestment": "365250", "stockBasedCompensation": "10444", "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": "120100", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 479799, "cost_of_revenue": 423543, "gross_profit": 56256, "ebit": -739742, "ebitda": -622059, "pretax_income": -748554, "tax_provision": 5355, "net_income": -753909, "net_income_to_common": -753909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324142, "total_current_assets": 10245946, "total_assets": 14508243, "short_term_debt": 620024, "long_term_debt": 600634, "total_debt": 1220658, "total_liabilities": 2628295, "total_equity": 11879948, "shares_outstanding": 9776, "goodwill_and_intangibles": 2079394 }, "cash_flow": { "operating_cash_flow": 1768126, "capital_expenditure": 0, "free_cash_flow": 1768126, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52354, "ticker_id": 5577, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-739742", "ebitda": "-622059", "netIncome": "-753909", "grossProfit": "56256", "depreciation": "None", "totalRevenue": "479799", "costOfRevenue": "423543", "interestIncome": "208090", "incomeBeforeTax": "-748554", "interestExpense": "8812", "operatingIncome": "-960448", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5355", "reportedCurrency": "USD", "netInterestIncome": "199278", "nonInterestIncome": "None", "operatingExpenses": "1016704", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423543", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117683", "sellingGeneralAndAdministrative": "978751", "netIncomeFromContinuingOperations": "-753909" }, "balance": { "goodwill": "1044394", "inventory": "None", "commonStock": "322", "currentDebt": "None", "investments": "None", "totalAssets": "14508243", "longTermDebt": "600634", "shortTermDebt": "620024", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1035000", "reportedCurrency": "USD", "retainedEarnings": "-5434520", "totalLiabilities": "2628295", "otherCurrentAssets": "260686", "totalCurrentAssets": "10245946", "currentLongTermDebt": "95884", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9661118", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4262297", "currentAccountsPayable": "33010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2332697", "totalShareholderEquity": "11879948", "capitalLeaseObligations": "1636179", "otherCurrentLiabilities": "257388", "totalCurrentLiabilities": "915622", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1712673", "cashAndShortTermInvestments": "324142", "commonStockSharesOutstanding": "9776", "intangibleAssetsExcludingGoodwill": "1035000", "cashAndCashEquivalentsAtCarryingValue": "324142", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-753909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1768126", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68539", "cashflowFromInvestment": "-3026400", "stockBasedCompensation": "16185", "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": "117683", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 479799, "cost_of_revenue": 423543, "gross_profit": 56256, "research_and_development": null, "selling_general_admin": 978751, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -739742, "depreciation_amortisation": 117683, "ebitda": -622059, "interest_expense": 8812, "interest_income": null, "other_non_operating": null, "pretax_income": -748554, "tax_provision": 5355, "effective_tax_rate": null, "net_income": -753909, "net_income_continuing_ops": -753909, "net_income_to_common": -753909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324142, "short_term_investments": null, "net_receivables": 9661118, "inventory": null, "other_current_assets": null, "total_current_assets": 10245946, "net_ppe": null, "goodwill": 1044394, "intangible_assets": 1035000, "goodwill_and_intangibles": 2079394, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4262297, "total_assets": 14508243, "short_term_debt": 620024, "accounts_payable": 33010, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 915622, "long_term_debt": 600634, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1712673, "total_liabilities": 2628295, "total_debt": 1220658, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5434520, "total_equity": 11879948, "shares_outstanding": 9776, "operating_cash_flow": 1768126, "stock_based_compensation": 16185, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3026400, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68539, "free_cash_flow": 1768126, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-739742", "ebitda": "-622059", "netIncome": "-753909", "grossProfit": "56256", "depreciation": "None", "totalRevenue": "479799", "costOfRevenue": "423543", "interestIncome": "208090", "incomeBeforeTax": "-748554", "interestExpense": "8812", "operatingIncome": "-960448", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5355", "reportedCurrency": "USD", "netInterestIncome": "199278", "nonInterestIncome": "None", "operatingExpenses": "1016704", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423543", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117683", "sellingGeneralAndAdministrative": "978751", "netIncomeFromContinuingOperations": "-753909" }, "balance": { "goodwill": "1044394", "inventory": "None", "commonStock": "322", "currentDebt": "None", "investments": "None", "totalAssets": "14508243", "longTermDebt": "600634", "shortTermDebt": "620024", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1035000", "reportedCurrency": "USD", "retainedEarnings": "-5434520", "totalLiabilities": "2628295", "otherCurrentAssets": "260686", "totalCurrentAssets": "10245946", "currentLongTermDebt": "95884", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9661118", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4262297", "currentAccountsPayable": "33010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2332697", "totalShareholderEquity": "11879948", "capitalLeaseObligations": "1636179", "otherCurrentLiabilities": "257388", "totalCurrentLiabilities": "915622", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1712673", "cashAndShortTermInvestments": "324142", "commonStockSharesOutstanding": "9776", "intangibleAssetsExcludingGoodwill": "1035000", "cashAndCashEquivalentsAtCarryingValue": "324142", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-753909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1768126", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68539", "cashflowFromInvestment": "-3026400", "stockBasedCompensation": "16185", "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": "117683", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": -1407048, "cost_of_revenue": -1498212, "gross_profit": 91164, "ebit": 564176, "ebitda": 690322, "pretax_income": 642055, "tax_provision": 837147, "net_income": -2151750, "net_income_to_common": -2151750, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1650962, "total_current_assets": 11037072, "total_assets": 15379454, "short_term_debt": 593389, "long_term_debt": 610020, "total_debt": 1203409, "total_liabilities": 2761782, "total_equity": 12617672, "shares_outstanding": 9776, "goodwill_and_intangibles": 2107466 }, "cash_flow": { "operating_cash_flow": -359306, "capital_expenditure": 0, "free_cash_flow": -359306, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52355, "ticker_id": 5577, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "564176", "ebitda": "690322", "netIncome": "-2151750", "grossProfit": "91164", "depreciation": "None", "totalRevenue": "-1407048", "costOfRevenue": "-1498212", "interestIncome": "174841", "incomeBeforeTax": "642055", "interestExpense": "76475", "operatingIncome": "383539", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "837147", "reportedCurrency": "USD", "netInterestIncome": "251316", "nonInterestIncome": "None", "operatingExpenses": "-292375", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-1498212", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126146", "sellingGeneralAndAdministrative": "795557", "netIncomeFromContinuingOperations": "-195092" }, "balance": { "goodwill": "1044394", "inventory": "-112751", "commonStock": "322", "currentDebt": "None", "investments": "None", "totalAssets": "15379454", "longTermDebt": "610020", "shortTermDebt": "593389", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1063072", "reportedCurrency": "USD", "retainedEarnings": "-4680611", "totalLiabilities": "2761782", "otherCurrentAssets": "9338134", "totalCurrentAssets": "11037072", "currentLongTermDebt": "155038", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47976", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4342382", "currentAccountsPayable": "18992", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2471910", "totalShareholderEquity": "12617672", "capitalLeaseObligations": "1706852", "otherCurrentLiabilities": "270880", "totalCurrentLiabilities": "883261", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1878521", "cashAndShortTermInvestments": "1650962", "commonStockSharesOutstanding": "9776", "intangibleAssetsExcludingGoodwill": "1063072", "cashAndCashEquivalentsAtCarryingValue": "1650962", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173147", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-359306", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117088", "cashflowFromInvestment": "-3160020", "stockBasedCompensation": "15679", "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": "126146", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -1407048, "cost_of_revenue": -1498212, "gross_profit": 91164, "research_and_development": null, "selling_general_admin": 795557, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 564176, "depreciation_amortisation": 126146, "ebitda": 690322, "interest_expense": 76475, "interest_income": null, "other_non_operating": null, "pretax_income": 642055, "tax_provision": 837147, "effective_tax_rate": null, "net_income": -2151750, "net_income_continuing_ops": -195092, "net_income_to_common": -2151750, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1650962, "short_term_investments": null, "net_receivables": 47976, "inventory": -112751, "other_current_assets": null, "total_current_assets": 11037072, "net_ppe": null, "goodwill": 1044394, "intangible_assets": 1063072, "goodwill_and_intangibles": 2107466, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4342382, "total_assets": 15379454, "short_term_debt": 593389, "accounts_payable": 18992, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 883261, "long_term_debt": 610020, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1878521, "total_liabilities": 2761782, "total_debt": 1203409, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4680611, "total_equity": 12617672, "shares_outstanding": 9776, "operating_cash_flow": -359306, "stock_based_compensation": 15679, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3160020, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117088, "free_cash_flow": -359306, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "564176", "ebitda": "690322", "netIncome": "-2151750", "grossProfit": "91164", "depreciation": "None", "totalRevenue": "-1407048", "costOfRevenue": "-1498212", "interestIncome": "174841", "incomeBeforeTax": "642055", "interestExpense": "76475", "operatingIncome": "383539", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "837147", "reportedCurrency": "USD", "netInterestIncome": "251316", "nonInterestIncome": "None", "operatingExpenses": "-292375", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-1498212", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126146", "sellingGeneralAndAdministrative": "795557", "netIncomeFromContinuingOperations": "-195092" }, "balance": { "goodwill": "1044394", "inventory": "-112751", "commonStock": "322", "currentDebt": "None", "investments": "None", "totalAssets": "15379454", "longTermDebt": "610020", "shortTermDebt": "593389", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1063072", "reportedCurrency": "USD", "retainedEarnings": "-4680611", "totalLiabilities": "2761782", "otherCurrentAssets": "9338134", "totalCurrentAssets": "11037072", "currentLongTermDebt": "155038", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47976", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4342382", "currentAccountsPayable": "18992", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2471910", "totalShareholderEquity": "12617672", "capitalLeaseObligations": "1706852", "otherCurrentLiabilities": "270880", "totalCurrentLiabilities": "883261", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1878521", "cashAndShortTermInvestments": "1650962", "commonStockSharesOutstanding": "9776", "intangibleAssetsExcludingGoodwill": "1063072", "cashAndCashEquivalentsAtCarryingValue": "1650962", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173147", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-359306", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117088", "cashflowFromInvestment": "-3160020", "stockBasedCompensation": "15679", "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": "126146", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 61208, "cost_of_revenue": 31339, "gross_profit": 29869, "ebit": -1245756, "ebitda": -1117741, "pretax_income": -1254191, "tax_provision": -559980, "net_income": -1815292, "net_income_to_common": -1815292, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5287376, "total_current_assets": 12418881, "total_assets": 16828155, "short_term_debt": 589009, "long_term_debt": 619198, "total_debt": 1208207, "total_liabilities": 2874412, "total_equity": 13953743, "shares_outstanding": 8548, "goodwill_and_intangibles": 1049674 }, "cash_flow": { "operating_cash_flow": -226454, "capital_expenditure": 0, "free_cash_flow": -226454, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52357, "ticker_id": 5577, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1245756", "ebitda": "-1117741", "netIncome": "-1815292", "grossProfit": "29869", "depreciation": "None", "totalRevenue": "61208", "costOfRevenue": "31339", "interestIncome": "88459", "incomeBeforeTax": "-1254191", "interestExpense": "14865", "operatingIncome": "-1334251", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-559980", "reportedCurrency": "USD", "netInterestIncome": "72079", "nonInterestIncome": "None", "operatingExpenses": "1364120", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31339", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128015", "sellingGeneralAndAdministrative": "1341166", "netIncomeFromContinuingOperations": "-1815292" }, "balance": { "goodwill": "568532", "inventory": "0", "commonStock": "251", "currentDebt": "None", "investments": "None", "totalAssets": "16828155", "longTermDebt": "619198", "shortTermDebt": "589009", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "481142", "reportedCurrency": "USD", "retainedEarnings": "-2528861", "totalLiabilities": "2874412", "otherCurrentAssets": "646959", "totalCurrentAssets": "12418881", "currentLongTermDebt": "212947", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6484546", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4409274", "currentAccountsPayable": "7515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2627536", "totalShareholderEquity": "13953743", "capitalLeaseObligations": "1795391", "otherCurrentLiabilities": "239361", "totalCurrentLiabilities": "835885", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2038527", "cashAndShortTermInvestments": "5287376", "commonStockSharesOutstanding": "8548", "intangibleAssetsExcludingGoodwill": "481142", "cashAndCashEquivalentsAtCarryingValue": "5287376", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1815292", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-226454", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1279224", "cashflowFromInvestment": "-2058295", "stockBasedCompensation": "261666", "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": "128014", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61208, "cost_of_revenue": 31339, "gross_profit": 29869, "research_and_development": null, "selling_general_admin": 1341166, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1245756, "depreciation_amortisation": 128015, "ebitda": -1117741, "interest_expense": 14865, "interest_income": null, "other_non_operating": null, "pretax_income": -1254191, "tax_provision": -559980, "effective_tax_rate": null, "net_income": -1815292, "net_income_continuing_ops": -1815292, "net_income_to_common": -1815292, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5287376, "short_term_investments": null, "net_receivables": 6484546, "inventory": 0, "other_current_assets": null, "total_current_assets": 12418881, "net_ppe": null, "goodwill": 568532, "intangible_assets": 481142, "goodwill_and_intangibles": 1049674, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4409274, "total_assets": 16828155, "short_term_debt": 589009, "accounts_payable": 7515, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 835885, "long_term_debt": 619198, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2038527, "total_liabilities": 2874412, "total_debt": 1208207, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2528861, "total_equity": 13953743, "shares_outstanding": 8548, "operating_cash_flow": -226454, "stock_based_compensation": 261666, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2058295, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1279224, "free_cash_flow": -226454, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1245756", "ebitda": "-1117741", "netIncome": "-1815292", "grossProfit": "29869", "depreciation": "None", "totalRevenue": "61208", "costOfRevenue": "31339", "interestIncome": "88459", "incomeBeforeTax": "-1254191", "interestExpense": "14865", "operatingIncome": "-1334251", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-559980", "reportedCurrency": "USD", "netInterestIncome": "72079", "nonInterestIncome": "None", "operatingExpenses": "1364120", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31339", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128015", "sellingGeneralAndAdministrative": "1341166", "netIncomeFromContinuingOperations": "-1815292" }, "balance": { "goodwill": "568532", "inventory": "0", "commonStock": "251", "currentDebt": "None", "investments": "None", "totalAssets": "16828155", "longTermDebt": "619198", "shortTermDebt": "589009", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "481142", "reportedCurrency": "USD", "retainedEarnings": "-2528861", "totalLiabilities": "2874412", "otherCurrentAssets": "646959", "totalCurrentAssets": "12418881", "currentLongTermDebt": "212947", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6484546", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4409274", "currentAccountsPayable": "7515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2627536", "totalShareholderEquity": "13953743", "capitalLeaseObligations": "1795391", "otherCurrentLiabilities": "239361", "totalCurrentLiabilities": "835885", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2038527", "cashAndShortTermInvestments": "5287376", "commonStockSharesOutstanding": "8548", "intangibleAssetsExcludingGoodwill": "481142", "cashAndCashEquivalentsAtCarryingValue": "5287376", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1815292", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-226454", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1279224", "cashflowFromInvestment": "-2058295", "stockBasedCompensation": "261666", "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": "128014", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 93563, "cost_of_revenue": 45598, "gross_profit": 47965, "ebit": -788995, "ebitda": -731217, "pretax_income": -797297, "tax_provision": -247275, "net_income": -612880, "net_income_to_common": -612880, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6292901, "total_current_assets": 13621717, "total_assets": 16275899, "short_term_debt": 774722, "long_term_debt": 628215, "total_debt": 1402937, "total_liabilities": 2462086, "total_equity": 13813813, "shares_outstanding": 11188, "goodwill_and_intangibles": 1062746 }, "cash_flow": { "operating_cash_flow": -867737, "capital_expenditure": 365000, "free_cash_flow": -502737, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52358, "ticker_id": 5577, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-788995", "ebitda": "-731217", "netIncome": "-612880", "grossProfit": "47965", "depreciation": "None", "totalRevenue": "93563", "costOfRevenue": "45598", "interestIncome": "28241", "incomeBeforeTax": "-797297", "interestExpense": "36200", "operatingIncome": "-817389", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-247275", "reportedCurrency": "USD", "netInterestIncome": "-37745", "nonInterestIncome": "None", "operatingExpenses": "865354", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45598", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57778", "sellingGeneralAndAdministrative": "846818", "netIncomeFromContinuingOperations": "-612880" }, "balance": { "goodwill": "568532", "inventory": "0", "commonStock": "3240", "currentDebt": "None", "investments": "None", "totalAssets": "16275899", "longTermDebt": "628215", "shortTermDebt": "774722", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "494214", "reportedCurrency": "USD", "retainedEarnings": "-713569", "totalLiabilities": "2462086", "otherCurrentAssets": "407375", "totalCurrentAssets": "13621717", "currentLongTermDebt": "618262", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6921441", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2654182", "currentAccountsPayable": "4366", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1995841", "totalShareholderEquity": "13813813", "capitalLeaseObligations": "749364", "otherCurrentLiabilities": "461879", "totalCurrentLiabilities": "1240967", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1221119", "cashAndShortTermInvestments": "6292901", "commonStockSharesOutstanding": "11188", "intangibleAssetsExcludingGoodwill": "494214", "cashAndCashEquivalentsAtCarryingValue": "6292901", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-612880", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "200296", "operatingCashflow": "-867737", "capitalExpenditures": "365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7122434", "cashflowFromInvestment": "-865000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49063", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93563, "cost_of_revenue": 45598, "gross_profit": 47965, "research_and_development": null, "selling_general_admin": 846818, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -788995, "depreciation_amortisation": 57778, "ebitda": -731217, "interest_expense": 36200, "interest_income": null, "other_non_operating": null, "pretax_income": -797297, "tax_provision": -247275, "effective_tax_rate": null, "net_income": -612880, "net_income_continuing_ops": -612880, "net_income_to_common": -612880, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6292901, "short_term_investments": null, "net_receivables": 6921441, "inventory": 0, "other_current_assets": null, "total_current_assets": 13621717, "net_ppe": null, "goodwill": 568532, "intangible_assets": 494214, "goodwill_and_intangibles": 1062746, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2654182, "total_assets": 16275899, "short_term_debt": 774722, "accounts_payable": 4366, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1240967, "long_term_debt": 628215, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1221119, "total_liabilities": 2462086, "total_debt": 1402937, "preferred_stock": null, "minority_interest": null, "retained_earnings": -713569, "total_equity": 13813813, "shares_outstanding": 11188, "operating_cash_flow": -867737, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 365000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -865000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7122434, "free_cash_flow": -502737, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-788995", "ebitda": "-731217", "netIncome": "-612880", "grossProfit": "47965", "depreciation": "None", "totalRevenue": "93563", "costOfRevenue": "45598", "interestIncome": "28241", "incomeBeforeTax": "-797297", "interestExpense": "36200", "operatingIncome": "-817389", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-247275", "reportedCurrency": "USD", "netInterestIncome": "-37745", "nonInterestIncome": "None", "operatingExpenses": "865354", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45598", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57778", "sellingGeneralAndAdministrative": "846818", "netIncomeFromContinuingOperations": "-612880" }, "balance": { "goodwill": "568532", "inventory": "0", "commonStock": "3240", "currentDebt": "None", "investments": "None", "totalAssets": "16275899", "longTermDebt": "628215", "shortTermDebt": "774722", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "494214", "reportedCurrency": "USD", "retainedEarnings": "-713569", "totalLiabilities": "2462086", "otherCurrentAssets": "407375", "totalCurrentAssets": "13621717", "currentLongTermDebt": "618262", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6921441", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2654182", "currentAccountsPayable": "4366", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1995841", "totalShareholderEquity": "13813813", "capitalLeaseObligations": "749364", "otherCurrentLiabilities": "461879", "totalCurrentLiabilities": "1240967", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1221119", "cashAndShortTermInvestments": "6292901", "commonStockSharesOutstanding": "11188", "intangibleAssetsExcludingGoodwill": "494214", "cashAndCashEquivalentsAtCarryingValue": "6292901", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-612880", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "200296", "operatingCashflow": "-867737", "capitalExpenditures": "365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7122434", "cashflowFromInvestment": "-865000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49063", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 76834, "cost_of_revenue": 42500, "gross_profit": 34334, "ebit": -703757, "ebitda": -654312, "pretax_income": -712062, "tax_provision": -245714, "net_income": -608930, "net_income_to_common": -608930, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903204, "total_current_assets": 7836191, "total_assets": 10532619, "short_term_debt": 945836, "long_term_debt": 636243, "total_debt": 1582079, "total_liabilities": 2815046, "total_equity": 7717573, "shares_outstanding": 9370, "goodwill_and_intangibles": 955270 }, "cash_flow": { "operating_cash_flow": 1695717, "capital_expenditure": 0, "free_cash_flow": 1695717, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52359, "ticker_id": 5577, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-703757", "ebitda": "-654312", "netIncome": "-608930", "grossProfit": "34334", "depreciation": "None", "totalRevenue": "76834", "costOfRevenue": "42500", "interestIncome": "242", "incomeBeforeTax": "-712062", "interestExpense": "8305", "operatingIncome": "-733308", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-245714", "reportedCurrency": "USD", "netInterestIncome": "-66960", "nonInterestIncome": "None", "operatingExpenses": "767642", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49445", "sellingGeneralAndAdministrative": "756756", "netIncomeFromContinuingOperations": "-608930" }, "balance": { "goodwill": "447984", "inventory": "200296", "commonStock": "1919", "currentDebt": "None", "investments": "None", "totalAssets": "10532619", "longTermDebt": "636243", "shortTermDebt": "945836", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "507286", "reportedCurrency": "USD", "retainedEarnings": "-100689", "totalLiabilities": "2815046", "otherCurrentAssets": "493912", "totalCurrentAssets": "7836191", "currentLongTermDebt": "796920", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6238779", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2696428", "currentAccountsPayable": "54131", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2216617", "totalShareholderEquity": "7717573", "capitalLeaseObligations": "783454", "otherCurrentLiabilities": "544298", "totalCurrentLiabilities": "1544265", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1270781", "cashAndShortTermInvestments": "903204", "commonStockSharesOutstanding": "9370", "intangibleAssetsExcludingGoodwill": "507286", "cashAndCashEquivalentsAtCarryingValue": "903204", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-466348", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1314973", "operatingCashflow": "1695717", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1177894", "cashflowFromInvestment": "-47617", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49445", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76834, "cost_of_revenue": 42500, "gross_profit": 34334, "research_and_development": null, "selling_general_admin": 756756, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -703757, "depreciation_amortisation": 49445, "ebitda": -654312, "interest_expense": 8305, "interest_income": null, "other_non_operating": null, "pretax_income": -712062, "tax_provision": -245714, "effective_tax_rate": null, "net_income": -608930, "net_income_continuing_ops": -608930, "net_income_to_common": -608930, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 903204, "short_term_investments": null, "net_receivables": 6238779, "inventory": 200296, "other_current_assets": null, "total_current_assets": 7836191, "net_ppe": null, "goodwill": 447984, "intangible_assets": 507286, "goodwill_and_intangibles": 955270, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2696428, "total_assets": 10532619, "short_term_debt": 945836, "accounts_payable": 54131, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1544265, "long_term_debt": 636243, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1270781, "total_liabilities": 2815046, "total_debt": 1582079, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100689, "total_equity": 7717573, "shares_outstanding": 9370, "operating_cash_flow": 1695717, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47617, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1177894, "free_cash_flow": 1695717, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-703757", "ebitda": "-654312", "netIncome": "-608930", "grossProfit": "34334", "depreciation": "None", "totalRevenue": "76834", "costOfRevenue": "42500", "interestIncome": "242", "incomeBeforeTax": "-712062", "interestExpense": "8305", "operatingIncome": "-733308", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-245714", "reportedCurrency": "USD", "netInterestIncome": "-66960", "nonInterestIncome": "None", "operatingExpenses": "767642", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49445", "sellingGeneralAndAdministrative": "756756", "netIncomeFromContinuingOperations": "-608930" }, "balance": { "goodwill": "447984", "inventory": "200296", "commonStock": "1919", "currentDebt": "None", "investments": "None", "totalAssets": "10532619", "longTermDebt": "636243", "shortTermDebt": "945836", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "507286", "reportedCurrency": "USD", "retainedEarnings": "-100689", "totalLiabilities": "2815046", "otherCurrentAssets": "493912", "totalCurrentAssets": "7836191", "currentLongTermDebt": "796920", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6238779", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2696428", "currentAccountsPayable": "54131", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2216617", "totalShareholderEquity": "7717573", "capitalLeaseObligations": "783454", "otherCurrentLiabilities": "544298", "totalCurrentLiabilities": "1544265", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1270781", "cashAndShortTermInvestments": "903204", "commonStockSharesOutstanding": "9370", "intangibleAssetsExcludingGoodwill": "507286", "cashAndCashEquivalentsAtCarryingValue": "903204", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-466348", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1314973", "operatingCashflow": "1695717", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1177894", "cashflowFromInvestment": "-47617", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49445", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 5840260, "cost_of_revenue": 5156130, "gross_profit": 684130, "ebit": 132773, "ebitda": 149630, "pretax_income": -48414, "tax_provision": -11569, "net_income": -36845, "net_income_to_common": -36845, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432998, "total_current_assets": 9820537, "total_assets": 10059265, "short_term_debt": 1914487, "long_term_debt": 644725, "total_debt": 2559212, "total_liabilities": 3154637, "total_equity": 6904628, "shares_outstanding": 8958, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 2738491, "capital_expenditure": 1, "free_cash_flow": 2738492, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52360, "ticker_id": 5577, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132773", "ebitda": "149630", "netIncome": "-36845", "grossProfit": "684130", "depreciation": "None", "totalRevenue": "5840260", "costOfRevenue": "5156130", "interestIncome": "None", "incomeBeforeTax": "-48414", "interestExpense": "133953", "operatingIncome": "105188", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11569", "reportedCurrency": "USD", "netInterestIncome": "-184798", "nonInterestIncome": "None", "operatingExpenses": "578942", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5156130", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16857", "sellingGeneralAndAdministrative": "480785", "netIncomeFromContinuingOperations": "-36845" }, "balance": { "goodwill": "0", "inventory": "1515270", "commonStock": "1792", "currentDebt": "None", "investments": "None", "totalAssets": "10059265", "longTermDebt": "644725", "shortTermDebt": "1914487", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "508241", "totalLiabilities": "3154637", "otherCurrentAssets": "478408", "totalCurrentAssets": "9820537", "currentLongTermDebt": "1874784", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7393861", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238728", "currentAccountsPayable": "40430", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2710333", "totalShareholderEquity": "6904628", "capitalLeaseObligations": "190824", "otherCurrentLiabilities": "403874", "totalCurrentLiabilities": "2358791", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "795846", "cashAndShortTermInvestments": "432998", "commonStockSharesOutstanding": "8958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432998", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36845", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3820093", "operatingCashflow": "2738491", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2337862", "cashflowFromInvestment": "-672500", "stockBasedCompensation": "3054077", "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": "16857", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5840260, "cost_of_revenue": 5156130, "gross_profit": 684130, "research_and_development": null, "selling_general_admin": 480785, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132773, "depreciation_amortisation": 16857, "ebitda": 149630, "interest_expense": 133953, "interest_income": null, "other_non_operating": null, "pretax_income": -48414, "tax_provision": -11569, "effective_tax_rate": null, "net_income": -36845, "net_income_continuing_ops": -36845, "net_income_to_common": -36845, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432998, "short_term_investments": null, "net_receivables": 7393861, "inventory": 1515270, "other_current_assets": null, "total_current_assets": 9820537, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 238728, "total_assets": 10059265, "short_term_debt": 1914487, "accounts_payable": 40430, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2358791, "long_term_debt": 644725, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 795846, "total_liabilities": 3154637, "total_debt": 2559212, "preferred_stock": null, "minority_interest": null, "retained_earnings": 508241, "total_equity": 6904628, "shares_outstanding": 8958, "operating_cash_flow": 2738491, "stock_based_compensation": 3054077, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": -672500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2337862, "free_cash_flow": 2738492, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132773", "ebitda": "149630", "netIncome": "-36845", "grossProfit": "684130", "depreciation": "None", "totalRevenue": "5840260", "costOfRevenue": "5156130", "interestIncome": "None", "incomeBeforeTax": "-48414", "interestExpense": "133953", "operatingIncome": "105188", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11569", "reportedCurrency": "USD", "netInterestIncome": "-184798", "nonInterestIncome": "None", "operatingExpenses": "578942", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5156130", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16857", "sellingGeneralAndAdministrative": "480785", "netIncomeFromContinuingOperations": "-36845" }, "balance": { "goodwill": "0", "inventory": "1515270", "commonStock": "1792", "currentDebt": "None", "investments": "None", "totalAssets": "10059265", "longTermDebt": "644725", "shortTermDebt": "1914487", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "508241", "totalLiabilities": "3154637", "otherCurrentAssets": "478408", "totalCurrentAssets": "9820537", "currentLongTermDebt": "1874784", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7393861", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238728", "currentAccountsPayable": "40430", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2710333", "totalShareholderEquity": "6904628", "capitalLeaseObligations": "190824", "otherCurrentLiabilities": "403874", "totalCurrentLiabilities": "2358791", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "795846", "cashAndShortTermInvestments": "432998", "commonStockSharesOutstanding": "8958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432998", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36845", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3820093", "operatingCashflow": "2738491", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2337862", "cashflowFromInvestment": "-672500", "stockBasedCompensation": "3054077", "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": "16857", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 10038246, "cost_of_revenue": 8870886, "gross_profit": 1167360, "ebit": 452358, "ebitda": 479928, "pretax_income": 167120, "tax_provision": 44217, "net_income": 122903, "net_income_to_common": 122903, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 704869, "total_current_assets": 12651863, "total_assets": 12898140, "short_term_debt": 4263105, "long_term_debt": 653102, "total_debt": 4916207, "total_liabilities": 5956667, "total_equity": 6941473, "shares_outstanding": 8958, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1273629, "capital_expenditure": 0, "free_cash_flow": -1273629, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52362, "ticker_id": 5577, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "452358", "ebitda": "479928", "netIncome": "122903", "grossProfit": "1167360", "depreciation": "None", "totalRevenue": "10038246", "costOfRevenue": "8870886", "interestIncome": "107", "incomeBeforeTax": "167120", "interestExpense": "299567", "operatingIncome": "453210", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "44217", "reportedCurrency": "USD", "netInterestIncome": "-299567", "nonInterestIncome": "None", "operatingExpenses": "714150", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8870886", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27570", "sellingGeneralAndAdministrative": "516719", "netIncomeFromContinuingOperations": "122903" }, "balance": { "goodwill": "None", "inventory": "5335363", "commonStock": "1792", "currentDebt": "None", "investments": "None", "totalAssets": "12898140", "longTermDebt": "653102", "shortTermDebt": "4263105", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "545086", "totalLiabilities": "5956667", "otherCurrentAssets": "1007712", "totalCurrentAssets": "12651863", "currentLongTermDebt": "4287054", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5603919", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "246277", "currentAccountsPayable": "86285", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5080639", "totalShareholderEquity": "6941473", "capitalLeaseObligations": "209845", "otherCurrentLiabilities": "789743", "totalCurrentLiabilities": "5139133", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "817534", "cashAndShortTermInvestments": "704869", "commonStockSharesOutstanding": "8958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "704869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122903", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1627562", "operatingCashflow": "-1273629", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1386372", "cashflowFromInvestment": "None", "stockBasedCompensation": "-1640655", "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": "27570", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10038246, "cost_of_revenue": 8870886, "gross_profit": 1167360, "research_and_development": null, "selling_general_admin": 516719, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 452358, "depreciation_amortisation": 27570, "ebitda": 479928, "interest_expense": 299567, "interest_income": null, "other_non_operating": null, "pretax_income": 167120, "tax_provision": 44217, "effective_tax_rate": null, "net_income": 122903, "net_income_continuing_ops": 122903, "net_income_to_common": 122903, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 704869, "short_term_investments": null, "net_receivables": 5603919, "inventory": 5335363, "other_current_assets": null, "total_current_assets": 12651863, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 246277, "total_assets": 12898140, "short_term_debt": 4263105, "accounts_payable": 86285, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5139133, "long_term_debt": 653102, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 817534, "total_liabilities": 5956667, "total_debt": 4916207, "preferred_stock": null, "minority_interest": null, "retained_earnings": 545086, "total_equity": 6941473, "shares_outstanding": 8958, "operating_cash_flow": -1273629, "stock_based_compensation": -1640655, "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": 1386372, "free_cash_flow": -1273629, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "452358", "ebitda": "479928", "netIncome": "122903", "grossProfit": "1167360", "depreciation": "None", "totalRevenue": "10038246", "costOfRevenue": "8870886", "interestIncome": "107", "incomeBeforeTax": "167120", "interestExpense": "299567", "operatingIncome": "453210", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "44217", "reportedCurrency": "USD", "netInterestIncome": "-299567", "nonInterestIncome": "None", "operatingExpenses": "714150", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8870886", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27570", "sellingGeneralAndAdministrative": "516719", "netIncomeFromContinuingOperations": "122903" }, "balance": { "goodwill": "None", "inventory": "5335363", "commonStock": "1792", "currentDebt": "None", "investments": "None", "totalAssets": "12898140", "longTermDebt": "653102", "shortTermDebt": "4263105", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "545086", "totalLiabilities": "5956667", "otherCurrentAssets": "1007712", "totalCurrentAssets": "12651863", "currentLongTermDebt": "4287054", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5603919", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "246277", "currentAccountsPayable": "86285", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5080639", "totalShareholderEquity": "6941473", "capitalLeaseObligations": "209845", "otherCurrentLiabilities": "789743", "totalCurrentLiabilities": "5139133", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "817534", "cashAndShortTermInvestments": "704869", "commonStockSharesOutstanding": "8958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "704869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122903", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1627562", "operatingCashflow": "-1273629", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1386372", "cashflowFromInvestment": "None", "stockBasedCompensation": "-1640655", "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": "27570", "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": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "income_statement": { "revenue": 12223026, "cost_of_revenue": 10970657, "gross_profit": 1252369, "ebit": 544747, "ebitda": 593600, "pretax_income": 212742, "tax_provision": 56997, "net_income": 155745, "net_income_to_common": 155745, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 592126, "total_current_assets": 10833602, "total_assets": 11144196, "short_term_debt": 7197091, "long_term_debt": 661375, "total_debt": 7858466, "total_liabilities": 8551029, "total_equity": 2593167, "shares_outstanding": 8333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 38652, "capital_expenditure": 0, "free_cash_flow": 38652, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 52363, "ticker_id": 5577, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:21:32.343537+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "544747", "ebitda": "593600", "netIncome": "155745", "grossProfit": "1252369", "depreciation": "None", "totalRevenue": "12223026", "costOfRevenue": "10970657", "interestIncome": "None", "incomeBeforeTax": "212742", "interestExpense": "352695", "operatingIncome": "545629", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "56997", "reportedCurrency": "USD", "netInterestIncome": "-352695", "nonInterestIncome": "None", "operatingExpenses": "706740", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10970657", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48853", "sellingGeneralAndAdministrative": "547560", "netIncomeFromContinuingOperations": "155745" }, "balance": { "goodwill": "None", "inventory": "6962926", "commonStock": "1667", "currentDebt": "None", "investments": "None", "totalAssets": "11144196", "longTermDebt": "661375", "shortTermDebt": "7197091", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "422183", "totalLiabilities": "8551029", "otherCurrentAssets": "1131668", "totalCurrentAssets": "10833602", "currentLongTermDebt": "7105862", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2146882", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "310594", "currentAccountsPayable": "2651838", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235249", "shortLongTermDebtTotal": "8035674", "totalShareholderEquity": "2593167", "capitalLeaseObligations": "239562", "otherCurrentLiabilities": "515355", "totalCurrentLiabilities": "7712446", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "838583", "cashAndShortTermInvestments": "592126", "commonStockSharesOutstanding": "8333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "592126", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155745", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "679802", "operatingCashflow": "38652", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "492804", "cashflowFromInvestment": "None", "stockBasedCompensation": "1450043", "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": "48853", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12223026, "cost_of_revenue": 10970657, "gross_profit": 1252369, "research_and_development": null, "selling_general_admin": 547560, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 544747, "depreciation_amortisation": 48853, "ebitda": 593600, "interest_expense": 352695, "interest_income": null, "other_non_operating": null, "pretax_income": 212742, "tax_provision": 56997, "effective_tax_rate": null, "net_income": 155745, "net_income_continuing_ops": 155745, "net_income_to_common": 155745, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 592126, "short_term_investments": null, "net_receivables": 2146882, "inventory": 6962926, "other_current_assets": null, "total_current_assets": 10833602, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 310594, "total_assets": 11144196, "short_term_debt": 7197091, "accounts_payable": 2651838, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7712446, "long_term_debt": 661375, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 838583, "total_liabilities": 8551029, "total_debt": 7858466, "preferred_stock": null, "minority_interest": null, "retained_earnings": 422183, "total_equity": 2593167, "shares_outstanding": 8333, "operating_cash_flow": 38652, "stock_based_compensation": 1450043, "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": 492804, "free_cash_flow": 38652, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "544747", "ebitda": "593600", "netIncome": "155745", "grossProfit": "1252369", "depreciation": "None", "totalRevenue": "12223026", "costOfRevenue": "10970657", "interestIncome": "None", "incomeBeforeTax": "212742", "interestExpense": "352695", "operatingIncome": "545629", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "56997", "reportedCurrency": "USD", "netInterestIncome": "-352695", "nonInterestIncome": "None", "operatingExpenses": "706740", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10970657", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48853", "sellingGeneralAndAdministrative": "547560", "netIncomeFromContinuingOperations": "155745" }, "balance": { "goodwill": "None", "inventory": "6962926", "commonStock": "1667", "currentDebt": "None", "investments": "None", "totalAssets": "11144196", "longTermDebt": "661375", "shortTermDebt": "7197091", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "422183", "totalLiabilities": "8551029", "otherCurrentAssets": "1131668", "totalCurrentAssets": "10833602", "currentLongTermDebt": "7105862", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2146882", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "310594", "currentAccountsPayable": "2651838", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235249", "shortLongTermDebtTotal": "8035674", "totalShareholderEquity": "2593167", "capitalLeaseObligations": "239562", "otherCurrentLiabilities": "515355", "totalCurrentLiabilities": "7712446", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "838583", "cashAndShortTermInvestments": "592126", "commonStockSharesOutstanding": "8333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "592126", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155745", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "679802", "operatingCashflow": "38652", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "492804", "cashflowFromInvestment": "None", "stockBasedCompensation": "1450043", "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": "48853", "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": 5, "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" ] } } }