{ "ticker": { "uuid": "c3550439-a847-40b0-84f2-3f6686b5b13a", "symbol": "NUAI", "name": "New Era Energy & Digital, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/c3550439-a847-40b0-84f2-3f6686b5b13a/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3550439-a847-40b0-84f2-3f6686b5b13a/" }, "ticker_metadata": { "id": 7397, "uuid": "c3550439-a847-40b0-84f2-3f6686b5b13a", "symbol": "NUAI", "name": "New Era Energy & Digital, Inc.", "asset_type": "equity", "market_cap": 471003000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "New Era Energy & Digital, Inc., is an exploration and production platform, engages in the exploration, development, and production of helium, oil and natural gas, and natural gas liquids in the United States. The company is headquartered in Midland, Texas.", "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": "c3550439-a847-40b0-84f2-3f6686b5b13a", "symbol": "NUAI", "name": "New Era Energy & Digital, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/c3550439-a847-40b0-84f2-3f6686b5b13a/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3550439-a847-40b0-84f2-3f6686b5b13a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.16, "value": 0.14, "quality": 0.06, "momentum": 0.99, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 4.85, "market_cap": 137914357.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -3.4914, "piotroski_f_score": 3, "momentum_12_1": 7.9107, "volatility_252d": 2.8384 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:24.932796+00:00", "batch_id": "" }, "size": { "price_close": 4.85, "market_cap": 137914357.5, "market_cap_usd": 137914357.5, "enterprise_value": 135854586.5, "shares_outstanding": 28435950, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 13.6571, "ptbv_ratio": 13.6571, "ps_ratio": 101.3109, "pcf_ratio": null, "pfcf_ratio": -10.5962, "ev_ebitda": null, "ev_ebit": -4.5049, "ev_sales": 99.7978, "ev_fcf": -10.4379, "earnings_yield": null, "fcf_yield": -0.0958, "price_to_sales": 101.3109, "price_to_book": 13.6571, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.01 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5072, "operating_margin": -22.1533, "net_margin": -25.8999, "ebitda_margin": -21.3548, "fcf_margin": -9.5611, "roe": -3.4914, "roa": -0.4077, "roic": -2.8137, "roc_greenblatt": null, "asset_turnover": 0.0157, "cash_conversion": 0.3692, "accruals_ratio": -0.2309, "sbc_to_revenue": 0.7167, "piotroski_f_score": 3, "altman_z_score": -1.7032, "earnings_stability_5y": 0.8501, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.008, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 7.5642, "net_debt_to_ebitda": 0.0709, "debt_to_assets": 0.0019, "interest_coverage": -5.9604, "current_ratio": 0.0982, "quick_ratio": 0.0982, "net_debt": -2059771, "local_beta": -0.0022, "volatility_252d": 2.8384, "volatility_60d": 7.1026, "max_drawdown_12m": -0.4462, "risk_adjusted_momentum": 2.787 }, "growth": { "revenue_growth_1y": 1.5684, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 1.5684, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0281, "price_return_3m": 0.0636, "price_return_6m": 0.1227, "price_return_9m": 11.8715, "price_return_12m": 7.6607, "price_return_12m_ex1m": 7.9107, "momentum_6m": 0.1227, "momentum_12m": 7.6607, "momentum_12_1": 7.9107, "distance_from_52w_high": -0.3352, "distance_from_52w_low": 11.8715, "relative_strength": 7.5028 }, "raw_ttm": { "revenue_ttm": 1361298, "gross_profit_ttm": 690385, "ebit_ttm": -30157241, "ebitda_ttm": -29070211, "net_income_ttm": -35257435, "eps_diluted_ttm": -1.2399, "operating_cash_flow_ttm": -15290018, "capital_expenditure_ttm": 2274544, "fcf_ttm": -13015474, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5059606, "cash_and_equivalents": 2224771, "total_current_assets": 6307801, "total_current_liabilities": 64259040, "net_ppe": null, "total_assets": 86484525, "total_debt": 165000, "total_equity": 10098363, "net_working_capital": -60011010, "book_value_per_share": 0.3551, "retained_earnings": -52349930, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.3551 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 93, "rank_ptbv": 86, "rank_ps": 98, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 99, "rank_roc": 50, "rank_roic": 99, "rank_gross_margin": 44, "rank_fcf_margin": 98, "rank_piotroski": 93, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1 }, "composites": { "value_composite": 86, "quality_composite": 94, "momentum_composite": 1, "growth_composite": 12, "yield_composite": 98, "svqf_composite": 61, "vc1_composite": 87, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.0917, "os_score": 0.16, "value_percentile": 0.14, "quality_percentile": 0.06, "momentum_percentile": 0.99, "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": 77, "small_cap_core_rank": 93, "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": 2090, "ticker_id": 7397, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:24.932796+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.85, "market_cap": 137914357.5, "market_cap_usd": 137914357.5, "enterprise_value": 135854586.5, "shares_outstanding": 28435950, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 13.65710041, "ptbv_ratio": 13.65710041, "ps_ratio": 101.31092347, "pcf_ratio": null, "pfcf_ratio": -10.59618401, "ev_ebitda": null, "ev_ebit": -4.50487452, "ev_sales": 99.79783009, "ev_fcf": -10.43792846, "earnings_yield": null, "fcf_yield": -0.09580445, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.507152, "operating_margin": -22.15329854, "net_margin": -25.89986542, "ebitda_margin": -21.3547739, "fcf_margin": -9.56107627, "roe": -3.49140103, "roa": -0.40767334, "roic": -2.81366821, "roc_greenblatt": null, "asset_turnover": 0.01574037, "cash_conversion": 0.36915544, "accruals_ratio": -0.2308785, "sbc_to_revenue": 0.71672183, "debt_to_equity": 7.56421234, "net_debt_to_ebitda": 0.07085504, "debt_to_assets": 0.00190786, "interest_coverage": -5.96039316, "current_ratio": 0.09816208, "quick_ratio": 0.09816208, "net_debt": -2059771, "revenue_growth_1y": 1.56837049, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -1.70320509, "earnings_stability_5y": 0.850086, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02805611, "price_return_3m": 0.06359649, "price_return_6m": 0.12268519, "price_return_9m": 11.87154989, "price_return_12m": 7.66071429, "price_return_12m_ex1m": 7.91071429, "distance_from_52w_high": -0.33516107, "distance_from_52w_low": 11.87154989, "relative_strength": 7.50277324, "local_beta": -0.0022, "volatility_252d": 2.838438, "volatility_60d": 7.102631, "max_drawdown_12m": -0.44619602, "revenue_ttm": 1361298, "gross_profit_ttm": 690385, "ebit_ttm": -30157241, "ebitda_ttm": -29070211, "net_income_ttm": -35257435, "eps_diluted_ttm": -1.23988947, "operating_cash_flow_ttm": -15290018, "capital_expenditure_ttm": 2274544, "fcf_ttm": -13015474, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5059606, "cash_and_equivalents": 2224771, "total_current_assets": 6307801, "total_current_liabilities": 64259040, "net_ppe": null, "total_assets": 86484525, "total_debt": 165000, "total_equity": 10098363, "net_working_capital": -60011010, "book_value_per_share": 0.35512663, "retained_earnings": -52349930, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.35512663, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 93, "rank_ptbv": 86, "rank_ps": 98, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 99, "rank_roc": 50, "rank_roic": 99, "rank_gross_margin": 44, "rank_fcf_margin": 98, "rank_piotroski": 93, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1, "value_composite": 86, "quality_composite": 94, "momentum_composite": 1, "growth_composite": 12, "yield_composite": 98, "svqf_composite": 61, "vc1_composite": 87, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.85, "os": 0.16, "value": 0.14, "quality": 0.06, "momentum": 0.99, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -3.4914, "momentum_12_1": 7.9107, "complete_fields": { "id": 2090, "ticker_id": 7397, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:24.932796+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.85, "market_cap": 137914357.5, "market_cap_usd": 137914357.5, "enterprise_value": 135854586.5, "shares_outstanding": 28435950, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 13.65710041, "ptbv_ratio": 13.65710041, "ps_ratio": 101.31092347, "pcf_ratio": null, "pfcf_ratio": -10.59618401, "ev_ebitda": null, "ev_ebit": -4.50487452, "ev_sales": 99.79783009, "ev_fcf": -10.43792846, "earnings_yield": null, "fcf_yield": -0.09580445, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.507152, "operating_margin": -22.15329854, "net_margin": -25.89986542, "ebitda_margin": -21.3547739, "fcf_margin": -9.56107627, "roe": -3.49140103, "roa": -0.40767334, "roic": -2.81366821, "roc_greenblatt": null, "asset_turnover": 0.01574037, "cash_conversion": 0.36915544, "accruals_ratio": -0.2308785, "sbc_to_revenue": 0.71672183, "debt_to_equity": 7.56421234, "net_debt_to_ebitda": 0.07085504, "debt_to_assets": 0.00190786, "interest_coverage": -5.96039316, "current_ratio": 0.09816208, "quick_ratio": 0.09816208, "net_debt": -2059771, "revenue_growth_1y": 1.56837049, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -1.70320509, "earnings_stability_5y": 0.850086, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02805611, "price_return_3m": 0.06359649, "price_return_6m": 0.12268519, "price_return_9m": 11.87154989, "price_return_12m": 7.66071429, "price_return_12m_ex1m": 7.91071429, "distance_from_52w_high": -0.33516107, "distance_from_52w_low": 11.87154989, "relative_strength": 7.50277324, "local_beta": -0.0022, "volatility_252d": 2.838438, "volatility_60d": 7.102631, "max_drawdown_12m": -0.44619602, "revenue_ttm": 1361298, "gross_profit_ttm": 690385, "ebit_ttm": -30157241, "ebitda_ttm": -29070211, "net_income_ttm": -35257435, "eps_diluted_ttm": -1.23988947, "operating_cash_flow_ttm": -15290018, "capital_expenditure_ttm": 2274544, "fcf_ttm": -13015474, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5059606, "cash_and_equivalents": 2224771, "total_current_assets": 6307801, "total_current_liabilities": 64259040, "net_ppe": null, "total_assets": 86484525, "total_debt": 165000, "total_equity": 10098363, "net_working_capital": -60011010, "book_value_per_share": 0.35512663, "retained_earnings": -52349930, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.35512663, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 93, "rank_ptbv": 86, "rank_ps": 98, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 99, "rank_roc": 50, "rank_roic": 99, "rank_gross_margin": 44, "rank_fcf_margin": 98, "rank_piotroski": 93, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1, "value_composite": 86, "quality_composite": 94, "momentum_composite": 1, "growth_composite": 12, "yield_composite": 98, "svqf_composite": 61, "vc1_composite": 87, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 93, "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 885400, "cost_of_revenue": 2139162, "gross_profit": -1253762, "ebit": -12440625, "ebitda": -11530046, "pretax_income": -29585804, "tax_provision": null, "net_income": -29585804, "net_income_to_common": -29585804, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1202728, "total_current_assets": 6972136, "total_assets": 14136873, "short_term_debt": 165000, "long_term_debt": null, "total_debt": 165000, "total_liabilities": 16746170, "total_equity": -2609297, "shares_outstanding": 28435950, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11806941, "capital_expenditure": 1666049, "free_cash_flow": -10140892, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134068, "ticker_id": 7397, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12440625", "ebitda": "-11530046", "netIncome": "-29585804", "grossProfit": "-1253762", "depreciation": "None", "totalRevenue": "885400", "costOfRevenue": "2139162", "interestIncome": "135741", "incomeBeforeTax": "-29585804", "interestExpense": "4783376", "operatingIncome": "-12440625", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4647635", "nonInterestIncome": "None", "operatingExpenses": "11186863", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2139162", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "910579", "sellingGeneralAndAdministrative": "11186863", "netIncomeFromContinuingOperations": "-29585804" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5366", "currentDebt": "None", "investments": "None", "totalAssets": "14136873", "longTermDebt": "None", "shortTermDebt": "165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43358043", "totalLiabilities": "16746170", "otherCurrentAssets": "2276408", "totalCurrentAssets": "6972136", "currentLongTermDebt": "None", "longTermInvestments": "3631005", "shortTermInvestments": "1384708", "currentNetReceivables": "3493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7164737", "currentAccountsPayable": "535958", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "165000", "totalShareholderEquity": "-2609297", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2488146", "totalCurrentLiabilities": "4427038", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12319132", "cashAndShortTermInvestments": "1202728", "commonStockSharesOutstanding": "28435950", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1202728", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29585804", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11806941", "capitalExpenditures": "1666049", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17319549", "cashflowFromInvestment": "-5363624", "stockBasedCompensation": "975672", "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": "910579", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 885400, "cost_of_revenue": 2139162, "gross_profit": -1253762, "research_and_development": null, "selling_general_admin": 11186863, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12440625, "depreciation_amortisation": 910579, "ebitda": -11530046, "interest_expense": 4783376, "interest_income": null, "other_non_operating": null, "pretax_income": -29585804, "tax_provision": null, "effective_tax_rate": null, "net_income": -29585804, "net_income_continuing_ops": -29585804, "net_income_to_common": -29585804, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1202728, "short_term_investments": 1384708, "net_receivables": 3493000, "inventory": null, "other_current_assets": null, "total_current_assets": 6972136, "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": 7164737, "total_assets": 14136873, "short_term_debt": 165000, "accounts_payable": 535958, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4427038, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12319132, "total_liabilities": 16746170, "total_debt": 165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43358043, "total_equity": -2609297, "shares_outstanding": 28435950, "operating_cash_flow": -11806941, "stock_based_compensation": 975672, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1666049, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5363624, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17319549, "free_cash_flow": -10140892, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12440625", "ebitda": "-11530046", "netIncome": "-29585804", "grossProfit": "-1253762", "depreciation": "None", "totalRevenue": "885400", "costOfRevenue": "2139162", "interestIncome": "135741", "incomeBeforeTax": "-29585804", "interestExpense": "4783376", "operatingIncome": "-12440625", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4647635", "nonInterestIncome": "None", "operatingExpenses": "11186863", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2139162", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "910579", "sellingGeneralAndAdministrative": "11186863", "netIncomeFromContinuingOperations": "-29585804" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5366", "currentDebt": "None", "investments": "None", "totalAssets": "14136873", "longTermDebt": "None", "shortTermDebt": "165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43358043", "totalLiabilities": "16746170", "otherCurrentAssets": "2276408", "totalCurrentAssets": "6972136", "currentLongTermDebt": "None", "longTermInvestments": "3631005", "shortTermInvestments": "1384708", "currentNetReceivables": "3493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7164737", "currentAccountsPayable": "535958", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "165000", "totalShareholderEquity": "-2609297", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2488146", "totalCurrentLiabilities": "4427038", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12319132", "cashAndShortTermInvestments": "1202728", "commonStockSharesOutstanding": "28435950", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1202728", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29585804", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11806941", "capitalExpenditures": "1666049", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17319549", "cashflowFromInvestment": "-5363624", "stockBasedCompensation": "975672", "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": "910579", "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 532780, "cost_of_revenue": null, "gross_profit": 532780, "ebit": -12414584, "ebitda": -11511522, "pretax_income": -13173884, "tax_provision": 608500, "net_income": -13782384, "net_income_to_common": -13782384, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1053744, "total_current_assets": 4206013, "total_assets": 9182847, "short_term_debt": 2233712, "long_term_debt": 2217823, "total_debt": 4451535, "total_liabilities": 11231685, "total_equity": -2048838, "shares_outstanding": 12985830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5349948, "capital_expenditure": 533054, "free_cash_flow": -4816894, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134073, "ticker_id": 7397, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12414584", "ebitda": "-11511522", "netIncome": "-13782384", "grossProfit": "532780", "depreciation": "None", "totalRevenue": "532780", "costOfRevenue": "None", "interestIncome": "50951", "incomeBeforeTax": "-13173884", "interestExpense": "759300", "operatingIncome": "-12732730", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "608500", "reportedCurrency": "USD", "netInterestIncome": "-708349", "nonInterestIncome": "None", "operatingExpenses": "13265510", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "903062", "sellingGeneralAndAdministrative": "12375138", "netIncomeFromContinuingOperations": "-13782384" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1318", "currentDebt": "None", "investments": "None", "totalAssets": "9182847", "longTermDebt": "2217823", "shortTermDebt": "2233712", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13772239", "totalLiabilities": "11231685", "otherCurrentAssets": "2300965", "totalCurrentAssets": "4206013", "currentLongTermDebt": "2233712", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "851304", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4976834", "currentAccountsPayable": "1003380", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4451535", "totalShareholderEquity": "-2048838", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1519238", "totalCurrentLiabilities": "6506617", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4725068", "cashAndShortTermInvestments": "1053744", "commonStockSharesOutstanding": "12985830", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1053744", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13782384", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5349948", "capitalExpenditures": "533054", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6816736", "cashflowFromInvestment": "-533054", "stockBasedCompensation": "6893705", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12690", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532780, "cost_of_revenue": null, "gross_profit": 532780, "research_and_development": null, "selling_general_admin": 12375138, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12414584, "depreciation_amortisation": 903062, "ebitda": -11511522, "interest_expense": 759300, "interest_income": null, "other_non_operating": null, "pretax_income": -13173884, "tax_provision": 608500, "effective_tax_rate": null, "net_income": -13782384, "net_income_continuing_ops": -13782384, "net_income_to_common": -13782384, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1053744, "short_term_investments": null, "net_receivables": 851304, "inventory": null, "other_current_assets": null, "total_current_assets": 4206013, "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": 4976834, "total_assets": 9182847, "short_term_debt": 2233712, "accounts_payable": 1003380, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6506617, "long_term_debt": 2217823, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4725068, "total_liabilities": 11231685, "total_debt": 4451535, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13772239, "total_equity": -2048838, "shares_outstanding": 12985830, "operating_cash_flow": -5349948, "stock_based_compensation": 6893705, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 533054, "acquisitions": null, "other_investing": null, "investing_cash_flow": -533054, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6816736, "free_cash_flow": -4816894, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12414584", "ebitda": "-11511522", "netIncome": "-13782384", "grossProfit": "532780", "depreciation": "None", "totalRevenue": "532780", "costOfRevenue": "None", "interestIncome": "50951", "incomeBeforeTax": "-13173884", "interestExpense": "759300", "operatingIncome": "-12732730", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "608500", "reportedCurrency": "USD", "netInterestIncome": "-708349", "nonInterestIncome": "None", "operatingExpenses": "13265510", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "903062", "sellingGeneralAndAdministrative": "12375138", "netIncomeFromContinuingOperations": "-13782384" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1318", "currentDebt": "None", "investments": "None", "totalAssets": "9182847", "longTermDebt": "2217823", "shortTermDebt": "2233712", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13772239", "totalLiabilities": "11231685", "otherCurrentAssets": "2300965", "totalCurrentAssets": "4206013", "currentLongTermDebt": "2233712", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "851304", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4976834", "currentAccountsPayable": "1003380", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4451535", "totalShareholderEquity": "-2048838", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1519238", "totalCurrentLiabilities": "6506617", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4725068", "cashAndShortTermInvestments": "1053744", "commonStockSharesOutstanding": "12985830", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1053744", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13782384", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5349948", "capitalExpenditures": "533054", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6816736", "cashflowFromInvestment": "-533054", "stockBasedCompensation": "6893705", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12690", "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 612192, "cost_of_revenue": null, "gross_profit": 612192, "ebit": -426212, "ebitda": 459620, "pretax_income": -598355, "tax_provision": -608500, "net_income": 10145, "net_income_to_common": 10145, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120010, "total_current_assets": 2221615, "total_assets": 7382534, "short_term_debt": 482658, "long_term_debt": 2053013, "total_debt": 2535671, "total_liabilities": 6853903, "total_equity": 528631, "shares_outstanding": 6080372, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2682921, "capital_expenditure": 3976532, "free_cash_flow": 1293611, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134078, "ticker_id": 7397, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-426212", "ebitda": "459620", "netIncome": "10145", "grossProfit": "612192", "depreciation": "None", "totalRevenue": "612192", "costOfRevenue": "None", "interestIncome": "46437", "incomeBeforeTax": "-598355", "interestExpense": "172143", "operatingIncome": "-291706", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-608500", "reportedCurrency": "USD", "netInterestIncome": "-125706", "nonInterestIncome": "None", "operatingExpenses": "903898", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "885832", "sellingGeneralAndAdministrative": "5852359", "netIncomeFromContinuingOperations": "10145" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "643", "currentDebt": "None", "investments": "None", "totalAssets": "7382534", "longTermDebt": "2053013", "shortTermDebt": "482658", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10145", "totalLiabilities": "6853903", "otherCurrentAssets": "1408402", "totalCurrentAssets": "2221615", "currentLongTermDebt": "469968", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "693203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5160919", "currentAccountsPayable": "1472961", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2535671", "totalShareholderEquity": "528631", "capitalLeaseObligations": "12690", "otherCurrentLiabilities": "1190303", "totalCurrentLiabilities": "3145922", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3707981", "cashAndShortTermInvestments": "120010", "commonStockSharesOutstanding": "6080372", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120010", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10145", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2682921", "capitalExpenditures": "3976532", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4085726", "cashflowFromInvestment": "-1283200", "stockBasedCompensation": "2499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59294", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "885832", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 612192, "cost_of_revenue": null, "gross_profit": 612192, "research_and_development": null, "selling_general_admin": 5852359, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -426212, "depreciation_amortisation": 885832, "ebitda": 459620, "interest_expense": 172143, "interest_income": null, "other_non_operating": null, "pretax_income": -598355, "tax_provision": -608500, "effective_tax_rate": null, "net_income": 10145, "net_income_continuing_ops": 10145, "net_income_to_common": 10145, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120010, "short_term_investments": null, "net_receivables": 693203, "inventory": null, "other_current_assets": null, "total_current_assets": 2221615, "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": 5160919, "total_assets": 7382534, "short_term_debt": 482658, "accounts_payable": 1472961, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3145922, "long_term_debt": 2053013, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3707981, "total_liabilities": 6853903, "total_debt": 2535671, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10145, "total_equity": 528631, "shares_outstanding": 6080372, "operating_cash_flow": -2682921, "stock_based_compensation": 2499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3976532, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1283200, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4085726, "free_cash_flow": 1293611, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-426212", "ebitda": "459620", "netIncome": "10145", "grossProfit": "612192", "depreciation": "None", "totalRevenue": "612192", "costOfRevenue": "None", "interestIncome": "46437", "incomeBeforeTax": "-598355", "interestExpense": "172143", "operatingIncome": "-291706", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-608500", "reportedCurrency": "USD", "netInterestIncome": "-125706", "nonInterestIncome": "None", "operatingExpenses": "903898", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "885832", "sellingGeneralAndAdministrative": "5852359", "netIncomeFromContinuingOperations": "10145" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "643", "currentDebt": "None", "investments": "None", "totalAssets": "7382534", "longTermDebt": "2053013", "shortTermDebt": "482658", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10145", "totalLiabilities": "6853903", "otherCurrentAssets": "1408402", "totalCurrentAssets": "2221615", "currentLongTermDebt": "469968", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "693203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5160919", "currentAccountsPayable": "1472961", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2535671", "totalShareholderEquity": "528631", "capitalLeaseObligations": "12690", "otherCurrentLiabilities": "1190303", "totalCurrentLiabilities": "3145922", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3707981", "cashAndShortTermInvestments": "120010", "commonStockSharesOutstanding": "6080372", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120010", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10145", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2682921", "capitalExpenditures": "3976532", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4085726", "cashflowFromInvestment": "-1283200", "stockBasedCompensation": "2499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59294", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "885832", "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 802353, "cost_of_revenue": 670913, "gross_profit": 131440, "ebit": -7232947, "ebitda": -6858087, "pretax_income": -8991887, "tax_provision": null, "net_income": -8991887, "net_income_to_common": -8991887, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2224771, "total_current_assets": 6307801, "total_assets": 86484525, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 76386162, "total_equity": 10098363, "shares_outstanding": 28435950, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6397454, "capital_expenditure": 1286046, "free_cash_flow": -5111408, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134066, "ticker_id": 7397, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7232947", "ebitda": "-6858087", "netIncome": "-8991887", "grossProfit": "131440", "depreciation": "None", "totalRevenue": "802353", "costOfRevenue": "670913", "interestIncome": "11586", "incomeBeforeTax": "-8991887", "interestExpense": "1708220", "operatingIncome": "-7232947", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1696634", "nonInterestIncome": "None", "operatingExpenses": "7364387", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670913", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374860", "sellingGeneralAndAdministrative": "7364387", "netIncomeFromContinuingOperations": "-8991887" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6146", "currentDebt": "None", "investments": "None", "totalAssets": "86484525", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-52349930", "totalLiabilities": "76386162", "otherCurrentAssets": "2471490", "totalCurrentAssets": "6307801", "currentLongTermDebt": "52536436", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1611540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80176724", "currentAccountsPayable": "1332492", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "10098363", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61498241", "totalCurrentLiabilities": "64259040", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12127122", "cashAndShortTermInvestments": "2224771", "commonStockSharesOutstanding": "28435950", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2224771", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8991887", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6397454", "capitalExpenditures": "1286046", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13899932", "cashflowFromInvestment": "-6480435", "stockBasedCompensation": "1729138", "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": "374860", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 802353, "cost_of_revenue": 670913, "gross_profit": 131440, "research_and_development": null, "selling_general_admin": 7364387, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7232947, "depreciation_amortisation": 374860, "ebitda": -6858087, "interest_expense": 1708220, "interest_income": null, "other_non_operating": null, "pretax_income": -8991887, "tax_provision": null, "effective_tax_rate": null, "net_income": -8991887, "net_income_continuing_ops": -8991887, "net_income_to_common": -8991887, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2224771, "short_term_investments": null, "net_receivables": 1611540, "inventory": null, "other_current_assets": null, "total_current_assets": 6307801, "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": 80176724, "total_assets": 86484525, "short_term_debt": null, "accounts_payable": 1332492, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64259040, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12127122, "total_liabilities": 76386162, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52349930, "total_equity": 10098363, "shares_outstanding": 28435950, "operating_cash_flow": -6397454, "stock_based_compensation": 1729138, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1286046, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6480435, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13899932, "free_cash_flow": -5111408, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7232947", "ebitda": "-6858087", "netIncome": "-8991887", "grossProfit": "131440", "depreciation": "None", "totalRevenue": "802353", "costOfRevenue": "670913", "interestIncome": "11586", "incomeBeforeTax": "-8991887", "interestExpense": "1708220", "operatingIncome": "-7232947", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1696634", "nonInterestIncome": "None", "operatingExpenses": "7364387", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670913", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374860", "sellingGeneralAndAdministrative": "7364387", "netIncomeFromContinuingOperations": "-8991887" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6146", "currentDebt": "None", "investments": "None", "totalAssets": "86484525", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-52349930", "totalLiabilities": "76386162", "otherCurrentAssets": "2471490", "totalCurrentAssets": "6307801", "currentLongTermDebt": "52536436", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1611540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80176724", "currentAccountsPayable": "1332492", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "10098363", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61498241", "totalCurrentLiabilities": "64259040", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12127122", "cashAndShortTermInvestments": "2224771", "commonStockSharesOutstanding": "28435950", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2224771", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8991887", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6397454", "capitalExpenditures": "1286046", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13899932", "cashflowFromInvestment": "-6480435", "stockBasedCompensation": "1729138", "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": "374860", "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 190420, "cost_of_revenue": 495058, "gross_profit": 190420, "ebit": -16881437, "ebitda": -16637381, "pretax_income": -16876371, "tax_provision": null, "net_income": -16876371, "net_income_to_common": -16876371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1202728, "total_current_assets": 6972136, "total_assets": 14136873, "short_term_debt": 165000, "long_term_debt": null, "total_debt": 165000, "total_liabilities": 16746170, "total_equity": -2609297, "shares_outstanding": 28435950, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4541573, "capital_expenditure": 374997, "free_cash_flow": -4166576, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134067, "ticker_id": 7397, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16881437", "ebitda": "-16637381", "netIncome": "-16876371", "grossProfit": "190420", "depreciation": "None", "totalRevenue": "190420", "costOfRevenue": "495058", "interestIncome": "96614", "incomeBeforeTax": "-16876371", "interestExpense": "5066", "operatingIncome": "-4303842", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "101680", "nonInterestIncome": "None", "operatingExpenses": "4494262", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "495058", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244056", "sellingGeneralAndAdministrative": "4250206", "netIncomeFromContinuingOperations": "-16876371" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5366", "currentDebt": "None", "investments": "None", "totalAssets": "14136873", "longTermDebt": "None", "shortTermDebt": "165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43358043", "totalLiabilities": "16746170", "otherCurrentAssets": "2276408", "totalCurrentAssets": "6972136", "currentLongTermDebt": "None", "longTermInvestments": "3631005", "shortTermInvestments": "1384708", "currentNetReceivables": "3493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7164737", "currentAccountsPayable": "535958", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "165000", "totalShareholderEquity": "-2609297", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2488146", "totalCurrentLiabilities": "4427038", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12319132", "cashAndShortTermInvestments": "1202728", "commonStockSharesOutstanding": "28435950", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1202728", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16876371", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4541573", "capitalExpenditures": "374997", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5221267", "cashflowFromInvestment": "-3222577", "stockBasedCompensation": "164999", "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": "244056", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190420, "cost_of_revenue": 495058, "gross_profit": 190420, "research_and_development": null, "selling_general_admin": 4250206, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16881437, "depreciation_amortisation": 244056, "ebitda": -16637381, "interest_expense": 5066, "interest_income": null, "other_non_operating": null, "pretax_income": -16876371, "tax_provision": null, "effective_tax_rate": null, "net_income": -16876371, "net_income_continuing_ops": -16876371, "net_income_to_common": -16876371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1202728, "short_term_investments": 1384708, "net_receivables": 3493000, "inventory": null, "other_current_assets": null, "total_current_assets": 6972136, "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": 7164737, "total_assets": 14136873, "short_term_debt": 165000, "accounts_payable": 535958, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4427038, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12319132, "total_liabilities": 16746170, "total_debt": 165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43358043, "total_equity": -2609297, "shares_outstanding": 28435950, "operating_cash_flow": -4541573, "stock_based_compensation": 164999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 374997, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3222577, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5221267, "free_cash_flow": -4166576, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16881437", "ebitda": "-16637381", "netIncome": "-16876371", "grossProfit": "190420", "depreciation": "None", "totalRevenue": "190420", "costOfRevenue": "495058", "interestIncome": "96614", "incomeBeforeTax": "-16876371", "interestExpense": "5066", "operatingIncome": "-4303842", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "101680", "nonInterestIncome": "None", "operatingExpenses": "4494262", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "495058", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244056", "sellingGeneralAndAdministrative": "4250206", "netIncomeFromContinuingOperations": "-16876371" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5366", "currentDebt": "None", "investments": "None", "totalAssets": "14136873", "longTermDebt": "None", "shortTermDebt": "165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43358043", "totalLiabilities": "16746170", "otherCurrentAssets": "2276408", "totalCurrentAssets": "6972136", "currentLongTermDebt": "None", "longTermInvestments": "3631005", "shortTermInvestments": "1384708", "currentNetReceivables": "3493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7164737", "currentAccountsPayable": "535958", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "165000", "totalShareholderEquity": "-2609297", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2488146", "totalCurrentLiabilities": "4427038", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12319132", "cashAndShortTermInvestments": "1202728", "commonStockSharesOutstanding": "28435950", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1202728", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16876371", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4541573", "capitalExpenditures": "374997", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5221267", "cashflowFromInvestment": "-3222577", "stockBasedCompensation": "164999", "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": "244056", "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 159411, "cost_of_revenue": 644812, "gross_profit": 159411, "ebit": -3952839, "ebitda": -3716743, "pretax_income": -5783173, "tax_provision": null, "net_income": -5783173, "net_income_to_common": -5783173, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14164499, "total_current_assets": 17068543, "total_assets": 23427891, "short_term_debt": 3727569, "long_term_debt": null, "total_debt": 3727569, "total_liabilities": 10486922, "total_equity": 12940969, "shares_outstanding": 29505958, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2501698, "capital_expenditure": 488502, "free_cash_flow": -2013196, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134069, "ticker_id": 7397, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3952839", "ebitda": "-3716743", "netIncome": "-5783173", "grossProfit": "159411", "depreciation": "None", "totalRevenue": "159411", "costOfRevenue": "644812", "interestIncome": "12799", "incomeBeforeTax": "-5783173", "interestExpense": "1830334", "operatingIncome": "-4203886", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1817535", "nonInterestIncome": "None", "operatingExpenses": "4363297", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644812", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236096", "sellingGeneralAndAdministrative": "4127201", "netIncomeFromContinuingOperations": "-5783173" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5316", "currentDebt": "None", "investments": "None", "totalAssets": "23427891", "longTermDebt": "None", "shortTermDebt": "3727569", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26481672", "totalLiabilities": "10486922", "otherCurrentAssets": "586112", "totalCurrentAssets": "17068543", "currentLongTermDebt": "3727569", "longTermInvestments": "783195", "shortTermInvestments": "1372916", "currentNetReceivables": "945016", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6359348", "currentAccountsPayable": "1024052", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3727569", "totalShareholderEquity": "12940969", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3372441", "totalCurrentLiabilities": "8124062", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2362859", "cashAndShortTermInvestments": "14164499", "commonStockSharesOutstanding": "29505958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14164499", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5783173", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2501698", "capitalExpenditures": "488502", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12729873", "cashflowFromInvestment": "-1263501", "stockBasedCompensation": "810673", "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": "236096", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159411, "cost_of_revenue": 644812, "gross_profit": 159411, "research_and_development": null, "selling_general_admin": 4127201, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3952839, "depreciation_amortisation": 236096, "ebitda": -3716743, "interest_expense": 1830334, "interest_income": null, "other_non_operating": null, "pretax_income": -5783173, "tax_provision": null, "effective_tax_rate": null, "net_income": -5783173, "net_income_continuing_ops": -5783173, "net_income_to_common": -5783173, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14164499, "short_term_investments": 1372916, "net_receivables": 945016, "inventory": null, "other_current_assets": null, "total_current_assets": 17068543, "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": 6359348, "total_assets": 23427891, "short_term_debt": 3727569, "accounts_payable": 1024052, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8124062, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2362859, "total_liabilities": 10486922, "total_debt": 3727569, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26481672, "total_equity": 12940969, "shares_outstanding": 29505958, "operating_cash_flow": -2501698, "stock_based_compensation": 810673, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 488502, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1263501, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12729873, "free_cash_flow": -2013196, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3952839", "ebitda": "-3716743", "netIncome": "-5783173", "grossProfit": "159411", "depreciation": "None", "totalRevenue": "159411", "costOfRevenue": "644812", "interestIncome": "12799", "incomeBeforeTax": "-5783173", "interestExpense": "1830334", "operatingIncome": "-4203886", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1817535", "nonInterestIncome": "None", "operatingExpenses": "4363297", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644812", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236096", "sellingGeneralAndAdministrative": "4127201", "netIncomeFromContinuingOperations": "-5783173" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5316", "currentDebt": "None", "investments": "None", "totalAssets": "23427891", "longTermDebt": "None", "shortTermDebt": "3727569", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26481672", "totalLiabilities": "10486922", "otherCurrentAssets": "586112", "totalCurrentAssets": "17068543", "currentLongTermDebt": "3727569", "longTermInvestments": "783195", "shortTermInvestments": "1372916", "currentNetReceivables": "945016", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6359348", "currentAccountsPayable": "1024052", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3727569", "totalShareholderEquity": "12940969", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3372441", "totalCurrentLiabilities": "8124062", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2362859", "cashAndShortTermInvestments": "14164499", "commonStockSharesOutstanding": "29505958", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14164499", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5783173", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2501698", "capitalExpenditures": "488502", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12729873", "cashflowFromInvestment": "-1263501", "stockBasedCompensation": "810673", "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": "236096", "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 209114, "cost_of_revenue": null, "gross_profit": 209114, "ebit": -2090018, "ebitda": -1858000, "pretax_income": -3606004, "tax_provision": null, "net_income": -3606004, "net_income_to_common": -3606004, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5199825, "total_current_assets": 8259486, "total_assets": 13814559, "short_term_debt": 7561057, "long_term_debt": null, "total_debt": 7561057, "total_liabilities": 13951943, "total_equity": -137384, "shares_outstanding": 16904066, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1849293, "capital_expenditure": 124999, "free_cash_flow": -1724294, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134070, "ticker_id": 7397, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2090018", "ebitda": "-1858000", "netIncome": "-3606004", "grossProfit": "209114", "depreciation": "None", "totalRevenue": "209114", "costOfRevenue": "None", "interestIncome": "10948", "incomeBeforeTax": "-3606004", "interestExpense": "1515986", "operatingIncome": "-1863809", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1505038", "nonInterestIncome": "None", "operatingExpenses": "2072923", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232018", "sellingGeneralAndAdministrative": "1840905", "netIncomeFromContinuingOperations": "-3606004" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2567", "currentDebt": "None", "investments": "None", "totalAssets": "13814559", "longTermDebt": "None", "shortTermDebt": "7561057", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-20698499", "totalLiabilities": "13951943", "otherCurrentAssets": "2090203", "totalCurrentAssets": "8259486", "currentLongTermDebt": "7561057", "longTermInvestments": "75000", "shortTermInvestments": "None", "currentNetReceivables": "969458", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5555073", "currentAccountsPayable": "216487", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7561057", "totalShareholderEquity": "-137384", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1745364", "totalCurrentLiabilities": "11644015", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2307928", "cashAndShortTermInvestments": "5199825", "commonStockSharesOutstanding": "16904066", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5199825", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3606004", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1849293", "capitalExpenditures": "124999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6215521", "cashflowFromInvestment": "-199999", "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": "232018", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209114, "cost_of_revenue": null, "gross_profit": 209114, "research_and_development": null, "selling_general_admin": 1840905, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2090018, "depreciation_amortisation": 232018, "ebitda": -1858000, "interest_expense": 1515986, "interest_income": null, "other_non_operating": null, "pretax_income": -3606004, "tax_provision": null, "effective_tax_rate": null, "net_income": -3606004, "net_income_continuing_ops": -3606004, "net_income_to_common": -3606004, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5199825, "short_term_investments": null, "net_receivables": 969458, "inventory": null, "other_current_assets": null, "total_current_assets": 8259486, "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": 5555073, "total_assets": 13814559, "short_term_debt": 7561057, "accounts_payable": 216487, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11644015, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2307928, "total_liabilities": 13951943, "total_debt": 7561057, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20698499, "total_equity": -137384, "shares_outstanding": 16904066, "operating_cash_flow": -1849293, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6215521, "free_cash_flow": -1724294, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2090018", "ebitda": "-1858000", "netIncome": "-3606004", "grossProfit": "209114", "depreciation": "None", "totalRevenue": "209114", "costOfRevenue": "None", "interestIncome": "10948", "incomeBeforeTax": "-3606004", "interestExpense": "1515986", "operatingIncome": "-1863809", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1505038", "nonInterestIncome": "None", "operatingExpenses": "2072923", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232018", "sellingGeneralAndAdministrative": "1840905", "netIncomeFromContinuingOperations": "-3606004" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2567", "currentDebt": "None", "investments": "None", "totalAssets": "13814559", "longTermDebt": "None", "shortTermDebt": "7561057", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-20698499", "totalLiabilities": "13951943", "otherCurrentAssets": "2090203", "totalCurrentAssets": "8259486", "currentLongTermDebt": "7561057", "longTermInvestments": "75000", "shortTermInvestments": "None", "currentNetReceivables": "969458", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5555073", "currentAccountsPayable": "216487", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7561057", "totalShareholderEquity": "-137384", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1745364", "totalCurrentLiabilities": "11644015", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2307928", "cashAndShortTermInvestments": "5199825", "commonStockSharesOutstanding": "16904066", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5199825", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3606004", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1849293", "capitalExpenditures": "124999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6215521", "cashflowFromInvestment": "-199999", "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": "232018", "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 326455, "cost_of_revenue": null, "gross_profit": 326455, "ebit": -1878134, "ebitda": -1679725, "pretax_income": -3320256, "tax_provision": null, "net_income": -3320256, "net_income_to_common": -3320256, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1033596, "total_current_assets": 4492439, "total_assets": 9927940, "short_term_debt": 4983024, "long_term_debt": 1697611, "total_debt": 6680635, "total_liabilities": 12674841, "total_equity": -2746901, "shares_outstanding": 13860763, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2830194, "capital_expenditure": 677547, "free_cash_flow": -2152647, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134071, "ticker_id": 7397, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1878134", "ebitda": "-1679725", "netIncome": "-3320256", "grossProfit": "326455", "depreciation": "None", "totalRevenue": "326455", "costOfRevenue": "None", "interestIncome": "15380", "incomeBeforeTax": "-3320256", "interestExpense": "1442122", "operatingIncome": "-2069088", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1426742", "nonInterestIncome": "None", "operatingExpenses": "2395543", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198409", "sellingGeneralAndAdministrative": "2197134", "netIncomeFromContinuingOperations": "-3320256" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1414", "currentDebt": "None", "investments": "None", "totalAssets": "9927940", "longTermDebt": "1697611", "shortTermDebt": "4983024", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17092495", "totalLiabilities": "12674841", "otherCurrentAssets": "2286670", "totalCurrentAssets": "4492439", "currentLongTermDebt": "4983024", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1172173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5435501", "currentAccountsPayable": "375402", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6680635", "totalShareholderEquity": "-2746901", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1615521", "totalCurrentLiabilities": "8724234", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3950607", "cashAndShortTermInvestments": "1033596", "commonStockSharesOutstanding": "13860763", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1033596", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3320256", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2830194", "capitalExpenditures": "677547", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3487593", "cashflowFromInvestment": "-677547", "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": "198409", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 326455, "cost_of_revenue": null, "gross_profit": 326455, "research_and_development": null, "selling_general_admin": 2197134, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1878134, "depreciation_amortisation": 198409, "ebitda": -1679725, "interest_expense": 1442122, "interest_income": null, "other_non_operating": null, "pretax_income": -3320256, "tax_provision": null, "effective_tax_rate": null, "net_income": -3320256, "net_income_continuing_ops": -3320256, "net_income_to_common": -3320256, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1033596, "short_term_investments": null, "net_receivables": 1172173, "inventory": null, "other_current_assets": null, "total_current_assets": 4492439, "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": 5435501, "total_assets": 9927940, "short_term_debt": 4983024, "accounts_payable": 375402, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8724234, "long_term_debt": 1697611, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3950607, "total_liabilities": 12674841, "total_debt": 6680635, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17092495, "total_equity": -2746901, "shares_outstanding": 13860763, "operating_cash_flow": -2830194, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 677547, "acquisitions": null, "other_investing": null, "investing_cash_flow": -677547, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3487593, "free_cash_flow": -2152647, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1878134", "ebitda": "-1679725", "netIncome": "-3320256", "grossProfit": "326455", "depreciation": "None", "totalRevenue": "326455", "costOfRevenue": "None", "interestIncome": "15380", "incomeBeforeTax": "-3320256", "interestExpense": "1442122", "operatingIncome": "-2069088", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1426742", "nonInterestIncome": "None", "operatingExpenses": "2395543", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198409", "sellingGeneralAndAdministrative": "2197134", "netIncomeFromContinuingOperations": "-3320256" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1414", "currentDebt": "None", "investments": "None", "totalAssets": "9927940", "longTermDebt": "1697611", "shortTermDebt": "4983024", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17092495", "totalLiabilities": "12674841", "otherCurrentAssets": "2286670", "totalCurrentAssets": "4492439", "currentLongTermDebt": "4983024", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1172173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5435501", "currentAccountsPayable": "375402", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6680635", "totalShareholderEquity": "-2746901", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1615521", "totalCurrentLiabilities": "8724234", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3950607", "cashAndShortTermInvestments": "1033596", "commonStockSharesOutstanding": "13860763", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1033596", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3320256", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2830194", "capitalExpenditures": "677547", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3487593", "cashflowFromInvestment": "-677547", "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": "198409", "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 148049, "cost_of_revenue": null, "gross_profit": null, "ebit": -8687720, "ebitda": null, "pretax_income": -9099019, "tax_provision": null, "net_income": -10756351, "net_income_to_common": -10756351, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1053744, "total_current_assets": 4206013, "total_assets": 9182847, "short_term_debt": null, "long_term_debt": 2217823, "total_debt": 2217823, "total_liabilities": 11231685, "total_equity": -2048838, "shares_outstanding": 12990794, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2980697, "capital_expenditure": 333054, "free_cash_flow": -2647643, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134072, "ticker_id": 7397, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-10756351", "grossProfit": "None", "depreciation": "None", "totalRevenue": "148049", "costOfRevenue": "None", "interestIncome": "13364", "incomeBeforeTax": "-9099019", "interestExpense": "491462", "operatingIncome": "-8687720", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-478098", "nonInterestIncome": "None", "operatingExpenses": "8835769", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "8638303", "netIncomeFromContinuingOperations": "-10756351" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9182847", "longTermDebt": "2217823", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13772239", "totalLiabilities": "11231685", "otherCurrentAssets": "9986", "totalCurrentAssets": "4206013", "currentLongTermDebt": "2233712", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "732668", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4976834", "currentAccountsPayable": "1003380", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-2048838", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "443431", "totalCurrentLiabilities": "6506617", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4725068", "cashAndShortTermInvestments": "1053744", "commonStockSharesOutstanding": "12990794", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1053744", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10756351", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2980697", "capitalExpenditures": "333054", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3852707", "cashflowFromInvestment": "None", "stockBasedCompensation": "6893705", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148049, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 8638303, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8687720, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 491462, "interest_income": null, "other_non_operating": null, "pretax_income": -9099019, "tax_provision": null, "effective_tax_rate": null, "net_income": -10756351, "net_income_continuing_ops": -10756351, "net_income_to_common": -10756351, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1053744, "short_term_investments": null, "net_receivables": 732668, "inventory": null, "other_current_assets": null, "total_current_assets": 4206013, "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": 4976834, "total_assets": 9182847, "short_term_debt": null, "accounts_payable": 1003380, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6506617, "long_term_debt": 2217823, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4725068, "total_liabilities": 11231685, "total_debt": 2217823, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13772239, "total_equity": -2048838, "shares_outstanding": 12990794, "operating_cash_flow": -2980697, "stock_based_compensation": 6893705, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333054, "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": 3852707, "free_cash_flow": -2647643, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-10756351", "grossProfit": "None", "depreciation": "None", "totalRevenue": "148049", "costOfRevenue": "None", "interestIncome": "13364", "incomeBeforeTax": "-9099019", "interestExpense": "491462", "operatingIncome": "-8687720", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-478098", "nonInterestIncome": "None", "operatingExpenses": "8835769", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "8638303", "netIncomeFromContinuingOperations": "-10756351" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9182847", "longTermDebt": "2217823", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13772239", "totalLiabilities": "11231685", "otherCurrentAssets": "9986", "totalCurrentAssets": "4206013", "currentLongTermDebt": "2233712", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "732668", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4976834", "currentAccountsPayable": "1003380", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-2048838", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "443431", "totalCurrentLiabilities": "6506617", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4725068", "cashAndShortTermInvestments": "1053744", "commonStockSharesOutstanding": "12990794", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1053744", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10756351", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2980697", "capitalExpenditures": "333054", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3852707", "cashflowFromInvestment": "None", "stockBasedCompensation": "6893705", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 35143, "cost_of_revenue": null, "gross_profit": null, "ebit": -1378292, "ebitda": null, "pretax_income": -1426590, "tax_provision": null, "net_income": -1077242, "net_income_to_common": -1077242, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1299068, "capital_expenditure": 0, "free_cash_flow": -1299068, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134074, "ticker_id": 7397, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1077242", "grossProfit": "None", "depreciation": "None", "totalRevenue": "35143", "costOfRevenue": "None", "interestIncome": "12919", "incomeBeforeTax": "-1426590", "interestExpense": "128016", "operatingIncome": "-1378292", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-115097", "nonInterestIncome": "None", "operatingExpenses": "1413435", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1219723", "netIncomeFromContinuingOperations": "-1077242" }, "cashflow": { "netIncome": "-1077242", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1299068", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1785001", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35143, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 1219723, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1378292, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 128016, "interest_income": null, "other_non_operating": null, "pretax_income": -1426590, "tax_provision": null, "effective_tax_rate": null, "net_income": -1077242, "net_income_continuing_ops": -1077242, "net_income_to_common": -1077242, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": -1299068, "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": 1785001, "free_cash_flow": -1299068, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1077242", "grossProfit": "None", "depreciation": "None", "totalRevenue": "35143", "costOfRevenue": "None", "interestIncome": "12919", "incomeBeforeTax": "-1426590", "interestExpense": "128016", "operatingIncome": "-1378292", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-115097", "nonInterestIncome": "None", "operatingExpenses": "1413435", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1219723", "netIncomeFromContinuingOperations": "-1077242" }, "cashflow": { "netIncome": "-1077242", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1299068", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1785001", "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": "None", "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 20377, "cost_of_revenue": null, "gross_profit": 20377, "ebit": -1428389, "ebitda": -1173239, "pretax_income": -1507873, "tax_provision": -418114, "net_income": -1089759, "net_income_to_common": -1089759, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 6080372, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -750719, "capital_expenditure": 29996, "free_cash_flow": -720723, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134075, "ticker_id": 7397, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1428389", "ebitda": "-1173239", "netIncome": "-1089759", "grossProfit": "20377", "depreciation": "None", "totalRevenue": "20377", "costOfRevenue": "None", "interestIncome": "8074", "incomeBeforeTax": "-1507873", "interestExpense": "79484", "operatingIncome": "-1503262", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-418114", "reportedCurrency": "USD", "netInterestIncome": "-71410", "nonInterestIncome": "None", "operatingExpenses": "1523639", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "255150", "sellingGeneralAndAdministrative": "1268490", "netIncomeFromContinuingOperations": "-1089759" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "6080372", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1089759", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-750719", "capitalExpenditures": "29996", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "622500", "cashflowFromInvestment": "29996", "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": "255150", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20377, "cost_of_revenue": null, "gross_profit": 20377, "research_and_development": null, "selling_general_admin": 1268490, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1428389, "depreciation_amortisation": 255150, "ebitda": -1173239, "interest_expense": 79484, "interest_income": null, "other_non_operating": null, "pretax_income": -1507873, "tax_provision": -418114, "effective_tax_rate": null, "net_income": -1089759, "net_income_continuing_ops": -1089759, "net_income_to_common": -1089759, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 6080372, "operating_cash_flow": -750719, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29996, "acquisitions": null, "other_investing": null, "investing_cash_flow": 29996, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 622500, "free_cash_flow": -720723, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1428389", "ebitda": "-1173239", "netIncome": "-1089759", "grossProfit": "20377", "depreciation": "None", "totalRevenue": "20377", "costOfRevenue": "None", "interestIncome": "8074", "incomeBeforeTax": "-1507873", "interestExpense": "79484", "operatingIncome": "-1503262", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-418114", "reportedCurrency": "USD", "netInterestIncome": "-71410", "nonInterestIncome": "None", "operatingExpenses": "1523639", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "255150", "sellingGeneralAndAdministrative": "1268490", "netIncomeFromContinuingOperations": "-1089759" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "6080372", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1089759", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-750719", "capitalExpenditures": "29996", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "622500", "cashflowFromInvestment": "29996", "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": "255150", "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": 329211, "cost_of_revenue": null, "gross_profit": 329211, "ebit": -1080064, "ebitda": -836020, "pretax_income": -1140402, "tax_provision": -281370, "net_income": -859032, "net_income_to_common": -859032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 6080372, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -319464, "capital_expenditure": 229996, "free_cash_flow": -89468, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134076, "ticker_id": 7397, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1080064", "ebitda": "-836020", "netIncome": "-859032", "grossProfit": "329211", "depreciation": "None", "totalRevenue": "329211", "costOfRevenue": "None", "interestIncome": "16594", "incomeBeforeTax": "-1140402", "interestExpense": "60338", "operatingIncome": "-1163457", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-281370", "reportedCurrency": "USD", "netInterestIncome": "-43744", "nonInterestIncome": "None", "operatingExpenses": "1492668", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244044", "sellingGeneralAndAdministrative": "1248624", "netIncomeFromContinuingOperations": "-859032" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "6080372", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-859032", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-319464", "capitalExpenditures": "229996", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "556528", "cashflowFromInvestment": "-229996", "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": "244044", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329211, "cost_of_revenue": null, "gross_profit": 329211, "research_and_development": null, "selling_general_admin": 1248624, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1080064, "depreciation_amortisation": 244044, "ebitda": -836020, "interest_expense": 60338, "interest_income": null, "other_non_operating": null, "pretax_income": -1140402, "tax_provision": -281370, "effective_tax_rate": null, "net_income": -859032, "net_income_continuing_ops": -859032, "net_income_to_common": -859032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 6080372, "operating_cash_flow": -319464, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229996, "acquisitions": null, "other_investing": null, "investing_cash_flow": -229996, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 556528, "free_cash_flow": -89468, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1080064", "ebitda": "-836020", "netIncome": "-859032", "grossProfit": "329211", "depreciation": "None", "totalRevenue": "329211", "costOfRevenue": "None", "interestIncome": "16594", "incomeBeforeTax": "-1140402", "interestExpense": "60338", "operatingIncome": "-1163457", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-281370", "reportedCurrency": "USD", "netInterestIncome": "-43744", "nonInterestIncome": "None", "operatingExpenses": "1492668", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244044", "sellingGeneralAndAdministrative": "1248624", "netIncomeFromContinuingOperations": "-859032" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "6080372", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-859032", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-319464", "capitalExpenditures": "229996", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "556528", "cashflowFromInvestment": "-229996", "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": "244044", "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": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120010, "total_current_assets": 2221615, "total_assets": 7382534, "short_term_debt": 482658, "long_term_debt": 2053013, "total_debt": 2535671, "total_liabilities": 6853903, "total_equity": 528631, "shares_outstanding": 13165152, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -448729, "capital_expenditure": 189355, "free_cash_flow": -259374, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134077, "ticker_id": 7397, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:15.242623+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "643", "currentDebt": "None", "investments": "None", "totalAssets": "7382534", "longTermDebt": "2053013", "shortTermDebt": "482658", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10145", "totalLiabilities": "6853903", "otherCurrentAssets": "1408402", "totalCurrentAssets": "2221615", "currentLongTermDebt": "469968", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "693203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5160919", "currentAccountsPayable": "1472961", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2535671", "totalShareholderEquity": "528631", "capitalLeaseObligations": "12690", "otherCurrentLiabilities": "1190303", "totalCurrentLiabilities": "3145922", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3707981", "cashAndShortTermInvestments": "120010", "commonStockSharesOutstanding": "13165152", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120010", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-844042", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-448729", "capitalExpenditures": "189355", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300891", "cashflowFromInvestment": "-189355", "stockBasedCompensation": "714", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213058", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120010, "short_term_investments": null, "net_receivables": 693203, "inventory": null, "other_current_assets": null, "total_current_assets": 2221615, "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": 5160919, "total_assets": 7382534, "short_term_debt": 482658, "accounts_payable": 1472961, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3145922, "long_term_debt": 2053013, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3707981, "total_liabilities": 6853903, "total_debt": 2535671, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10145, "total_equity": 528631, "shares_outstanding": 13165152, "operating_cash_flow": -448729, "stock_based_compensation": 714, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189355, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189355, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300891, "free_cash_flow": -259374, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "643", "currentDebt": "None", "investments": "None", "totalAssets": "7382534", "longTermDebt": "2053013", "shortTermDebt": "482658", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10145", "totalLiabilities": "6853903", "otherCurrentAssets": "1408402", "totalCurrentAssets": "2221615", "currentLongTermDebt": "469968", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "693203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5160919", "currentAccountsPayable": "1472961", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2535671", "totalShareholderEquity": "528631", "capitalLeaseObligations": "12690", "otherCurrentLiabilities": "1190303", "totalCurrentLiabilities": "3145922", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3707981", "cashAndShortTermInvestments": "120010", "commonStockSharesOutstanding": "13165152", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120010", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-844042", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-448729", "capitalExpenditures": "189355", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300891", "cashflowFromInvestment": "-189355", "stockBasedCompensation": "714", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213058", "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": 3, "quarterly_financial_periods": 10, "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" ] } } }