{ "ticker": { "uuid": "c52f4f7e-9689-4b11-88e7-040e6f2e6749", "symbol": "BANL", "name": "CBL International Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/c52f4f7e-9689-4b11-88e7-040e6f2e6749/", "api_url": "https://sharemaestro.com/factors/api/tickers/c52f4f7e-9689-4b11-88e7-040e6f2e6749/" }, "ticker_metadata": { "id": 4971, "uuid": "c52f4f7e-9689-4b11-88e7-040e6f2e6749", "symbol": "BANL", "name": "CBL International Limited Ordinary Shares", "asset_type": "equity", "market_cap": 10161300, "stock_exchange_id": 2, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "CBL International Limited (BANL) is a leading financial services firm specializing in innovative investment management and risk assessment solutions on a global scale. The company serves a wide range of clients, including institutional investors, by offering strategic advisory services that prioritize asset growth and navigate the complexities of the international market landscape. Committed to regulatory compliance and ethical standards, CBL International positions itself as a trusted partner for investors aiming to pursue sustainable and profitable financial opportunities.", "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": "c52f4f7e-9689-4b11-88e7-040e6f2e6749", "symbol": "BANL", "name": "CBL International Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/c52f4f7e-9689-4b11-88e7-040e6f2e6749/", "api_url": "https://sharemaestro.com/factors/api/tickers/c52f4f7e-9689-4b11-88e7-040e6f2e6749/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.7, "value": 0.59, "quality": 0.59, "momentum": 0.6, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 0.38, "market_cap": 10450124.26, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.1494, "piotroski_f_score": 3, "momentum_12_1": -0.3398, "volatility_252d": 0.9832 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:37.849830+00:00", "batch_id": "" }, "size": { "price_close": 0.38, "market_cap": 10450124.26, "market_cap_usd": 10450124.26, "enterprise_value": 10450124.26, "shares_outstanding": 27500327, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5254, "ptbv_ratio": 0.5346, "ps_ratio": 0.0194, "pcf_ratio": 2.6151, "pfcf_ratio": 2.6134, "ev_ebitda": null, "ev_ebit": -4.7447, "ev_sales": 0.0194, "ev_fcf": 2.6134, "earnings_yield": null, "fcf_yield": 0.3826, "price_to_sales": 0.0194, "price_to_book": 0.5254, "price_to_cashflow": 2.6151, "ebitda_to_ev": null, "sales_yield": 51.5295 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0083, "operating_margin": -0.0041, "net_margin": -0.0055, "ebitda_margin": -0.0031, "fcf_margin": 0.0074, "roe": -0.1494, "roa": -0.0392, "roic": -0.1755, "roc_greenblatt": null, "asset_turnover": 7.1121, "cash_conversion": -1.3462, "accruals_ratio": -0.092, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 7.5474, "earnings_stability_5y": 0.7051, "revenue_stability_5y": 0.3078, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0591, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.8069, "net_debt_to_ebitda": 6.3296, "debt_to_assets": 0.0267, "interest_coverage": -2.7972, "current_ratio": 1.3474, "quick_ratio": 1.3474, "net_debt": -10479022, "local_beta": -0.0018, "volatility_252d": 0.9832, "volatility_60d": 2.333, "max_drawdown_12m": -0.6965, "risk_adjusted_momentum": -0.3456 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.0517, "revenue_growth_5y_cagr": 0.1811, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1318, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2481, "price_return_3m": -0.4109, "price_return_6m": -0.148, "price_return_9m": -0.4648, "price_return_12m": -0.5036, "price_return_12m_ex1m": -0.3398, "momentum_6m": -0.148, "momentum_12m": -0.5036, "momentum_12_1": -0.3398, "distance_from_52w_high": -0.62, "distance_from_52w_low": 0.2521, "relative_strength": -0.6615 }, "raw_ttm": { "revenue_ttm": 538489831, "gross_profit_ttm": 4471771, "ebit_ttm": -2202488, "ebitda_ttm": -1655560, "net_income_ttm": -2970424, "eps_diluted_ttm": -0.108, "operating_cash_flow_ttm": 3996097, "capital_expenditure_ttm": 2641, "fcf_ttm": 3998738, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 787377, "cash_and_equivalents": 12497359, "total_current_assets": 75126848, "total_current_liabilities": 55755071, "net_ppe": null, "total_assets": 75714434, "total_debt": 2018337, "total_equity": 19888825, "net_working_capital": 8892755, "book_value_per_share": 0.7232, "retained_earnings": 6054657, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 19546846, "tangible_book_per_share": 0.7108 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 41, "quality_composite": 41, "momentum_composite": 40, "growth_composite": 40, "yield_composite": 40, "svqf_composite": 39, "vc1_composite": 41, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 30, "quality_value_composite": 0.59, "os_score": 0.7, "value_percentile": 0.59, "quality_percentile": 0.59, "momentum_percentile": 0.6, "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": 44, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 546, "ticker_id": 4971, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:37.849830+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.38, "market_cap": 10450124.26, "market_cap_usd": 10450124.26, "enterprise_value": 10450124.26, "shares_outstanding": 27500327, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.52542693, "ptbv_ratio": 0.53461946, "ps_ratio": 0.01940635, "pcf_ratio": 2.61508273, "pfcf_ratio": 2.61335558, "ev_ebitda": null, "ev_ebit": -4.74469067, "ev_sales": 0.01940635, "ev_fcf": 2.61335558, "earnings_yield": null, "fcf_yield": 0.3826498, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.00830428, "operating_margin": -0.00409012, "net_margin": -0.00551621, "ebitda_margin": -0.00307445, "fcf_margin": 0.00742584, "roe": -0.14935141, "roa": -0.03923194, "roic": -0.17554735, "roc_greenblatt": null, "asset_turnover": 7.11211591, "cash_conversion": -1.34618425, "accruals_ratio": -0.09201047, "sbc_to_revenue": null, "debt_to_equity": 2.80688321, "net_debt_to_ebitda": 6.32959361, "debt_to_assets": 0.02665723, "interest_coverage": -2.79724706, "current_ratio": 1.34744422, "quick_ratio": 1.34744422, "net_debt": -10479022, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.05170713, "revenue_growth_5y_cagr": 0.18112738, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1318313, "piotroski_f_score": 3, "altman_z_score": 7.54741386, "earnings_stability_5y": 0.705072, "revenue_stability_5y": 0.307783, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.2481203, "price_return_3m": -0.41085271, "price_return_6m": -0.14798206, "price_return_9m": -0.46478873, "price_return_12m": -0.50359242, "price_return_12m_ex1m": -0.33977792, "distance_from_52w_high": -0.62, "distance_from_52w_low": 0.25205931, "relative_strength": -0.66153347, "local_beta": -0.0018, "volatility_252d": 0.983216, "volatility_60d": 2.333044, "max_drawdown_12m": -0.6965, "revenue_ttm": 538489831, "gross_profit_ttm": 4471771, "ebit_ttm": -2202488, "ebitda_ttm": -1655560, "net_income_ttm": -2970424, "eps_diluted_ttm": -0.10801413, "operating_cash_flow_ttm": 3996097, "capital_expenditure_ttm": 2641, "fcf_ttm": 3998738, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 787377, "cash_and_equivalents": 12497359, "total_current_assets": 75126848, "total_current_liabilities": 55755071, "net_ppe": null, "total_assets": 75714434, "total_debt": 2018337, "total_equity": 19888825, "net_working_capital": 8892755, "book_value_per_share": 0.7232214, "retained_earnings": 6054657, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 19546846, "tangible_book_per_share": 0.71078595, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 41, "quality_composite": 41, "momentum_composite": 40, "growth_composite": 40, "yield_composite": 40, "svqf_composite": 39, "vc1_composite": 41, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 30, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.38, "os": 0.7, "value": 0.59, "quality": 0.59, "momentum": 0.6, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1494, "momentum_12_1": -0.3398, "complete_fields": { "id": 546, "ticker_id": 4971, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:37.849830+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.38, "market_cap": 10450124.26, "market_cap_usd": 10450124.26, "enterprise_value": 10450124.26, "shares_outstanding": 27500327, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.52542693, "ptbv_ratio": 0.53461946, "ps_ratio": 0.01940635, "pcf_ratio": 2.61508273, "pfcf_ratio": 2.61335558, "ev_ebitda": null, "ev_ebit": -4.74469067, "ev_sales": 0.01940635, "ev_fcf": 2.61335558, "earnings_yield": null, "fcf_yield": 0.3826498, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.00830428, "operating_margin": -0.00409012, "net_margin": -0.00551621, "ebitda_margin": -0.00307445, "fcf_margin": 0.00742584, "roe": -0.14935141, "roa": -0.03923194, "roic": -0.17554735, "roc_greenblatt": null, "asset_turnover": 7.11211591, "cash_conversion": -1.34618425, "accruals_ratio": -0.09201047, "sbc_to_revenue": null, "debt_to_equity": 2.80688321, "net_debt_to_ebitda": 6.32959361, "debt_to_assets": 0.02665723, "interest_coverage": -2.79724706, "current_ratio": 1.34744422, "quick_ratio": 1.34744422, "net_debt": -10479022, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.05170713, "revenue_growth_5y_cagr": 0.18112738, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1318313, "piotroski_f_score": 3, "altman_z_score": 7.54741386, "earnings_stability_5y": 0.705072, "revenue_stability_5y": 0.307783, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.2481203, "price_return_3m": -0.41085271, "price_return_6m": -0.14798206, "price_return_9m": -0.46478873, "price_return_12m": -0.50359242, "price_return_12m_ex1m": -0.33977792, "distance_from_52w_high": -0.62, "distance_from_52w_low": 0.25205931, "relative_strength": -0.66153347, "local_beta": -0.0018, "volatility_252d": 0.983216, "volatility_60d": 2.333044, "max_drawdown_12m": -0.6965, "revenue_ttm": 538489831, "gross_profit_ttm": 4471771, "ebit_ttm": -2202488, "ebitda_ttm": -1655560, "net_income_ttm": -2970424, "eps_diluted_ttm": -0.10801413, "operating_cash_flow_ttm": 3996097, "capital_expenditure_ttm": 2641, "fcf_ttm": 3998738, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 787377, "cash_and_equivalents": 12497359, "total_current_assets": 75126848, "total_current_liabilities": 55755071, "net_ppe": null, "total_assets": 75714434, "total_debt": 2018337, "total_equity": 19888825, "net_working_capital": 8892755, "book_value_per_share": 0.7232214, "retained_earnings": 6054657, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 19546846, "tangible_book_per_share": 0.71078595, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 41, "quality_composite": 41, "momentum_composite": 40, "growth_composite": 40, "yield_composite": 40, "svqf_composite": 39, "vc1_composite": 41, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 30, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 538489831, "cost_of_revenue": 534018060, "gross_profit": 4471771, "ebit": -2202488, "ebitda": -1655560, "pretax_income": -2989865, "tax_provision": -394, "net_income": -2970424, "net_income_to_common": -2970424, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12497359, "total_current_assets": 75126848, "total_assets": 75714434, "short_term_debt": 2018337, "long_term_debt": null, "total_debt": 2018337, "total_liabilities": 55825609, "total_equity": 19888825, "shares_outstanding": 27500327, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3996097, "capital_expenditure": 2641, "free_cash_flow": 3998738, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25700, "ticker_id": 4971, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2202488", "ebitda": "-1655560", "netIncome": "-2970424", "grossProfit": "4471771", "depreciation": "None", "totalRevenue": "538489831", "costOfRevenue": "534018060", "interestIncome": "42941", "incomeBeforeTax": "-2989865", "interestExpense": "787377", "operatingIncome": "-2433232", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-394", "reportedCurrency": "USD", "netInterestIncome": "-744436", "nonInterestIncome": "None", "operatingExpenses": "6905003", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534018060", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "546928", "sellingGeneralAndAdministrative": "5309214", "netIncomeFromContinuingOperations": "-2989471" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "75714434", "longTermDebt": "None", "shortTermDebt": "2018337", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6054657", "totalLiabilities": "55825609", "otherCurrentAssets": "20135601", "totalCurrentAssets": "75126848", "currentLongTermDebt": "1893094", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42493888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587586", "currentAccountsPayable": "52690082", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2088875", "totalShareholderEquity": "19888825", "capitalLeaseObligations": "195781", "otherCurrentLiabilities": "1046652", "totalCurrentLiabilities": "55755071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "70538", "cashAndShortTermInvestments": "12497359", "commonStockSharesOutstanding": "27500327", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12497359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2989471", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3996097", "capitalExpenditures": "2641", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "483032", "cashflowFromInvestment": "-2641", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49419", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "546928", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 538489831, "cost_of_revenue": 534018060, "gross_profit": 4471771, "research_and_development": null, "selling_general_admin": 5309214, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2202488, "depreciation_amortisation": 546928, "ebitda": -1655560, "interest_expense": 787377, "interest_income": null, "other_non_operating": null, "pretax_income": -2989865, "tax_provision": -394, "effective_tax_rate": null, "net_income": -2970424, "net_income_continuing_ops": -2989471, "net_income_to_common": -2970424, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12497359, "short_term_investments": null, "net_receivables": 42493888, "inventory": null, "other_current_assets": null, "total_current_assets": 75126848, "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": 587586, "total_assets": 75714434, "short_term_debt": 2018337, "accounts_payable": 52690082, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55755071, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70538, "total_liabilities": 55825609, "total_debt": 2018337, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6054657, "total_equity": 19888825, "shares_outstanding": 27500327, "operating_cash_flow": 3996097, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2641, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2641, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 483032, "free_cash_flow": 3998738, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2202488", "ebitda": "-1655560", "netIncome": "-2970424", "grossProfit": "4471771", "depreciation": "None", "totalRevenue": "538489831", "costOfRevenue": "534018060", "interestIncome": "42941", "incomeBeforeTax": "-2989865", "interestExpense": "787377", "operatingIncome": "-2433232", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-394", "reportedCurrency": "USD", "netInterestIncome": "-744436", "nonInterestIncome": "None", "operatingExpenses": "6905003", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534018060", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "546928", "sellingGeneralAndAdministrative": "5309214", "netIncomeFromContinuingOperations": "-2989471" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "75714434", "longTermDebt": "None", "shortTermDebt": "2018337", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6054657", "totalLiabilities": "55825609", "otherCurrentAssets": "20135601", "totalCurrentAssets": "75126848", "currentLongTermDebt": "1893094", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42493888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587586", "currentAccountsPayable": "52690082", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2088875", "totalShareholderEquity": "19888825", "capitalLeaseObligations": "195781", "otherCurrentLiabilities": "1046652", "totalCurrentLiabilities": "55755071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "70538", "cashAndShortTermInvestments": "12497359", "commonStockSharesOutstanding": "27500327", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12497359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2989471", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3996097", "capitalExpenditures": "2641", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "483032", "cashflowFromInvestment": "-2641", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49419", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "546928", "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": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 592517545, "cost_of_revenue": 587142893, "gross_profit": 5374652, "ebit": -3309039, "ebitda": -2781497, "pretax_income": -3900897, "tax_provision": -29484, "net_income": -3736007, "net_income_to_common": -3736007, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8020871, "total_current_assets": 68339912, "total_assets": 69291809, "short_term_debt": 1519637, "long_term_debt": null, "total_debt": 1519637, "total_liabilities": 46525076, "total_equity": 22908668, "shares_outstanding": 27500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1943216, "capital_expenditure": 144446, "free_cash_flow": -1798770, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25704, "ticker_id": 4971, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3309039", "ebitda": "-2781497", "netIncome": "-3736007", "grossProfit": "5374652", "depreciation": "None", "totalRevenue": "592517545", "costOfRevenue": "587142893", "interestIncome": "21167", "incomeBeforeTax": "-3900897", "interestExpense": "591858", "operatingIncome": "-3327590", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-29484", "reportedCurrency": "USD", "netInterestIncome": "-570691", "nonInterestIncome": "None", "operatingExpenses": "8702242", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587142893", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "527542", "sellingGeneralAndAdministrative": "5996638", "netIncomeFromContinuingOperations": "-3871413" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "69291809", "longTermDebt": "None", "shortTermDebt": "1519637", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9025081", "totalLiabilities": "46525076", "otherCurrentAssets": "21594929", "totalCurrentAssets": "68339912", "currentLongTermDebt": "1360643", "longTermInvestments": "None", "shortTermInvestments": "21299964", "currentNetReceivables": "38724112", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951897", "currentAccountsPayable": "42007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1554997", "totalShareholderEquity": "22908668", "capitalLeaseObligations": "194354", "otherCurrentLiabilities": "2963079", "totalCurrentLiabilities": "46489716", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35360", "cashAndShortTermInvestments": "8020871", "commonStockSharesOutstanding": "27500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8020871", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3871413", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1943216", "capitalExpenditures": "144446", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2705643", "cashflowFromInvestment": "-144446", "stockBasedCompensation": "None", "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": "527542", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 592517545, "cost_of_revenue": 587142893, "gross_profit": 5374652, "research_and_development": null, "selling_general_admin": 5996638, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3309039, "depreciation_amortisation": 527542, "ebitda": -2781497, "interest_expense": 591858, "interest_income": null, "other_non_operating": null, "pretax_income": -3900897, "tax_provision": -29484, "effective_tax_rate": null, "net_income": -3736007, "net_income_continuing_ops": -3871413, "net_income_to_common": -3736007, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8020871, "short_term_investments": 21299964, "net_receivables": 38724112, "inventory": null, "other_current_assets": null, "total_current_assets": 68339912, "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": 951897, "total_assets": 69291809, "short_term_debt": 1519637, "accounts_payable": 42007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46489716, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35360, "total_liabilities": 46525076, "total_debt": 1519637, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9025081, "total_equity": 22908668, "shares_outstanding": 27500000, "operating_cash_flow": -1943216, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144446, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144446, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2705643, "free_cash_flow": -1798770, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3309039", "ebitda": "-2781497", "netIncome": "-3736007", "grossProfit": "5374652", "depreciation": "None", "totalRevenue": "592517545", "costOfRevenue": "587142893", "interestIncome": "21167", "incomeBeforeTax": "-3900897", "interestExpense": "591858", "operatingIncome": "-3327590", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-29484", "reportedCurrency": "USD", "netInterestIncome": "-570691", "nonInterestIncome": "None", "operatingExpenses": "8702242", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587142893", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "527542", "sellingGeneralAndAdministrative": "5996638", "netIncomeFromContinuingOperations": "-3871413" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "69291809", "longTermDebt": "None", "shortTermDebt": "1519637", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9025081", "totalLiabilities": "46525076", "otherCurrentAssets": "21594929", "totalCurrentAssets": "68339912", "currentLongTermDebt": "1360643", "longTermInvestments": "None", "shortTermInvestments": "21299964", "currentNetReceivables": "38724112", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951897", "currentAccountsPayable": "42007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1554997", "totalShareholderEquity": "22908668", "capitalLeaseObligations": "194354", "otherCurrentLiabilities": "2963079", "totalCurrentLiabilities": "46489716", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35360", "cashAndShortTermInvestments": "8020871", "commonStockSharesOutstanding": "27500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8020871", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3871413", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1943216", "capitalExpenditures": "144446", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2705643", "cashflowFromInvestment": "-144446", "stockBasedCompensation": "None", "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": "527542", "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": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 435897718, "cost_of_revenue": 428686593, "gross_profit": 7211125, "ebit": 1661827, "ebitda": 1817653, "pretax_income": 1431255, "tax_provision": 298605, "net_income": 1139226, "net_income_to_common": 1139226, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7402890, "total_current_assets": 52126915, "total_assets": 53461908, "short_term_debt": 216446, "long_term_debt": null, "total_debt": 216446, "total_liabilities": 28168762, "total_equity": 25299675, "shares_outstanding": 25000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10032854, "capital_expenditure": 773863, "free_cash_flow": -9258991, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25709, "ticker_id": 4971, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1661827", "ebitda": "1817653", "netIncome": "1139226", "grossProfit": "7211125", "depreciation": "None", "totalRevenue": "435897718", "costOfRevenue": "428686593", "interestIncome": "70853", "incomeBeforeTax": "1431255", "interestExpense": "302486", "operatingIncome": "1661827", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "298605", "reportedCurrency": "USD", "netInterestIncome": "-231633", "nonInterestIncome": "None", "operatingExpenses": "5549298", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428686593", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155826", "sellingGeneralAndAdministrative": "4307141", "netIncomeFromContinuingOperations": "1132650" }, "balance": { "goodwill": "None", "inventory": "-1938223", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "53461908", "longTermDebt": "None", "shortTermDebt": "216446", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12761088", "totalLiabilities": "28168762", "otherCurrentAssets": "17659951", "totalCurrentAssets": "52126915", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17631175", "currentNetReceivables": "27064074", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1334993", "currentAccountsPayable": "27452815", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "410819", "totalShareholderEquity": "25299675", "capitalLeaseObligations": "372134", "otherCurrentLiabilities": "305128", "totalCurrentLiabilities": "27974389", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "194373", "cashAndShortTermInvestments": "7402890", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7402890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1132650", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "-10032854", "capitalExpenditures": "773863", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13176717", "cashflowFromInvestment": "-773863", "stockBasedCompensation": "None", "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": "313714", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 435897718, "cost_of_revenue": 428686593, "gross_profit": 7211125, "research_and_development": null, "selling_general_admin": 4307141, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1661827, "depreciation_amortisation": 155826, "ebitda": 1817653, "interest_expense": 302486, "interest_income": null, "other_non_operating": null, "pretax_income": 1431255, "tax_provision": 298605, "effective_tax_rate": null, "net_income": 1139226, "net_income_continuing_ops": 1132650, "net_income_to_common": 1139226, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7402890, "short_term_investments": 17631175, "net_receivables": 27064074, "inventory": -1938223, "other_current_assets": null, "total_current_assets": 52126915, "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": 1334993, "total_assets": 53461908, "short_term_debt": 216446, "accounts_payable": 27452815, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27974389, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 194373, "total_liabilities": 28168762, "total_debt": 216446, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12761088, "total_equity": 25299675, "shares_outstanding": 25000000, "operating_cash_flow": -10032854, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 773863, "acquisitions": null, "other_investing": null, "investing_cash_flow": -773863, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13176717, "free_cash_flow": -9258991, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1661827", "ebitda": "1817653", "netIncome": "1139226", "grossProfit": "7211125", "depreciation": "None", "totalRevenue": "435897718", "costOfRevenue": "428686593", "interestIncome": "70853", "incomeBeforeTax": "1431255", "interestExpense": "302486", "operatingIncome": "1661827", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "298605", "reportedCurrency": "USD", "netInterestIncome": "-231633", "nonInterestIncome": "None", "operatingExpenses": "5549298", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428686593", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155826", "sellingGeneralAndAdministrative": "4307141", "netIncomeFromContinuingOperations": "1132650" }, "balance": { "goodwill": "None", "inventory": "-1938223", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "53461908", "longTermDebt": "None", "shortTermDebt": "216446", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12761088", "totalLiabilities": "28168762", "otherCurrentAssets": "17659951", "totalCurrentAssets": "52126915", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17631175", "currentNetReceivables": "27064074", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1334993", "currentAccountsPayable": "27452815", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "410819", "totalShareholderEquity": "25299675", "capitalLeaseObligations": "372134", "otherCurrentLiabilities": "305128", "totalCurrentLiabilities": "27974389", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "194373", "cashAndShortTermInvestments": "7402890", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7402890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1132650", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "-10032854", "capitalExpenditures": "773863", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13176717", "cashflowFromInvestment": "-773863", "stockBasedCompensation": "None", "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": "313714", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 462906257, "cost_of_revenue": 453781238, "gross_profit": 9125019, "ebit": 4760343, "ebitda": 4835518, "pretax_income": 4499468, "tax_provision": 814468, "net_income": 3685000, "net_income_to_common": 3685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5032890, "total_current_assets": 23732845, "total_assets": 25597013, "short_term_debt": 152266, "long_term_debt": null, "total_debt": 152266, "total_liabilities": 13484828, "total_equity": 12112185, "shares_outstanding": 21250000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3499133, "capital_expenditure": 373111, "free_cash_flow": 3872244, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25714, "ticker_id": 4971, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4760343", "ebitda": "4835518", "netIncome": "3685000", "grossProfit": "9125019", "depreciation": "None", "totalRevenue": "462906257", "costOfRevenue": "453781238", "interestIncome": "1710", "incomeBeforeTax": "4499468", "interestExpense": "261703", "operatingIncome": "4760343", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "814468", "reportedCurrency": "USD", "netInterestIncome": "-259993", "nonInterestIncome": "None", "operatingExpenses": "4364676", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453781238", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75175", "sellingGeneralAndAdministrative": "3152568", "netIncomeFromContinuingOperations": "3685000" }, "balance": { "goodwill": "None", "inventory": "196168", "commonStock": "2125", "currentDebt": "None", "investments": "None", "totalAssets": "25597013", "longTermDebt": "None", "shortTermDebt": "152266", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11621862", "totalLiabilities": "13484828", "otherCurrentAssets": "-28491", "totalCurrentAssets": "23732845", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "86102", "currentNetReceivables": "18446176", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1864168", "currentAccountsPayable": "12652514", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "735715", "shortLongTermDebtTotal": "381342", "totalShareholderEquity": "12112185", "capitalLeaseObligations": "353171", "otherCurrentLiabilities": "-162921", "totalCurrentLiabilities": "13255752", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "229076", "cashAndShortTermInvestments": "5032890", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5032890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5230856", "operatingCashflow": "3499133", "capitalExpenditures": "373111", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1128453", "cashflowFromInvestment": "-373111", "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": "183040", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 462906257, "cost_of_revenue": 453781238, "gross_profit": 9125019, "research_and_development": null, "selling_general_admin": 3152568, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4760343, "depreciation_amortisation": 75175, "ebitda": 4835518, "interest_expense": 261703, "interest_income": null, "other_non_operating": null, "pretax_income": 4499468, "tax_provision": 814468, "effective_tax_rate": null, "net_income": 3685000, "net_income_continuing_ops": 3685000, "net_income_to_common": 3685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5032890, "short_term_investments": 86102, "net_receivables": 18446176, "inventory": 196168, "other_current_assets": null, "total_current_assets": 23732845, "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": 1864168, "total_assets": 25597013, "short_term_debt": 152266, "accounts_payable": 12652514, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13255752, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229076, "total_liabilities": 13484828, "total_debt": 152266, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11621862, "total_equity": 12112185, "shares_outstanding": 21250000, "operating_cash_flow": 3499133, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 373111, "acquisitions": null, "other_investing": null, "investing_cash_flow": -373111, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1128453, "free_cash_flow": 3872244, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4760343", "ebitda": "4835518", "netIncome": "3685000", "grossProfit": "9125019", "depreciation": "None", "totalRevenue": "462906257", "costOfRevenue": "453781238", "interestIncome": "1710", "incomeBeforeTax": "4499468", "interestExpense": "261703", "operatingIncome": "4760343", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "814468", "reportedCurrency": "USD", "netInterestIncome": "-259993", "nonInterestIncome": "None", "operatingExpenses": "4364676", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453781238", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75175", "sellingGeneralAndAdministrative": "3152568", "netIncomeFromContinuingOperations": "3685000" }, "balance": { "goodwill": "None", "inventory": "196168", "commonStock": "2125", "currentDebt": "None", "investments": "None", "totalAssets": "25597013", "longTermDebt": "None", "shortTermDebt": "152266", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11621862", "totalLiabilities": "13484828", "otherCurrentAssets": "-28491", "totalCurrentAssets": "23732845", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "86102", "currentNetReceivables": "18446176", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1864168", "currentAccountsPayable": "12652514", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "735715", "shortLongTermDebtTotal": "381342", "totalShareholderEquity": "12112185", "capitalLeaseObligations": "353171", "otherCurrentLiabilities": "-162921", "totalCurrentLiabilities": "13255752", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "229076", "cashAndShortTermInvestments": "5032890", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5032890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5230856", "operatingCashflow": "3499133", "capitalExpenditures": "373111", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1128453", "cashflowFromInvestment": "-373111", "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": "183040", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 326540712, "cost_of_revenue": 318950082, "gross_profit": 7590630, "ebit": 4233501, "ebitda": 4277458, "pretax_income": 4225289, "tax_provision": 656321, "net_income": 3568968, "net_income_to_common": 3568968, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3035321, "total_current_assets": 26714989, "total_assets": 26992638, "short_term_debt": 90187, "long_term_debt": null, "total_debt": 90187, "total_liabilities": 18565453, "total_equity": 8427185, "shares_outstanding": 24575000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2506577, "capital_expenditure": 19153, "free_cash_flow": -2487424, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25719, "ticker_id": 4971, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4233501", "ebitda": "4277458", "netIncome": "3568968", "grossProfit": "7590630", "depreciation": "None", "totalRevenue": "326540712", "costOfRevenue": "318950082", "interestIncome": "70", "incomeBeforeTax": "4225289", "interestExpense": "3429", "operatingIncome": "4230997", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "656321", "reportedCurrency": "USD", "netInterestIncome": "-3359", "nonInterestIncome": "None", "operatingExpenses": "3359633", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318950082", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43957", "sellingGeneralAndAdministrative": "2392279", "netIncomeFromContinuingOperations": "3568968" }, "balance": { "goodwill": "None", "inventory": "3135940", "commonStock": "2125", "currentDebt": "None", "investments": "None", "totalAssets": "26992638", "longTermDebt": "None", "shortTermDebt": "90187", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7936862", "totalLiabilities": "18565453", "otherCurrentAssets": "5636433", "totalCurrentAssets": "26714989", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "38552", "currentNetReceivables": "18043235", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277649", "currentAccountsPayable": "18297191", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277649", "shortLongTermDebtTotal": "139843", "totalShareholderEquity": "8427185", "capitalLeaseObligations": "122386", "otherCurrentLiabilities": "30002", "totalCurrentLiabilities": "18515797", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "49656", "cashAndShortTermInvestments": "3035321", "commonStockSharesOutstanding": "24575000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3035321", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3568968", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4598032", "operatingCashflow": "-2506577", "capitalExpenditures": "19153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27184", "cashflowFromInvestment": "-19153", "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": "182214", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 326540712, "cost_of_revenue": 318950082, "gross_profit": 7590630, "research_and_development": null, "selling_general_admin": 2392279, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4233501, "depreciation_amortisation": 43957, "ebitda": 4277458, "interest_expense": 3429, "interest_income": null, "other_non_operating": null, "pretax_income": 4225289, "tax_provision": 656321, "effective_tax_rate": null, "net_income": 3568968, "net_income_continuing_ops": 3568968, "net_income_to_common": 3568968, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3035321, "short_term_investments": 38552, "net_receivables": 18043235, "inventory": 3135940, "other_current_assets": null, "total_current_assets": 26714989, "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": 277649, "total_assets": 26992638, "short_term_debt": 90187, "accounts_payable": 18297191, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18515797, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49656, "total_liabilities": 18565453, "total_debt": 90187, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7936862, "total_equity": 8427185, "shares_outstanding": 24575000, "operating_cash_flow": -2506577, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19153, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19153, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27184, "free_cash_flow": -2487424, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4233501", "ebitda": "4277458", "netIncome": "3568968", "grossProfit": "7590630", "depreciation": "None", "totalRevenue": "326540712", "costOfRevenue": "318950082", "interestIncome": "70", "incomeBeforeTax": "4225289", "interestExpense": "3429", "operatingIncome": "4230997", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "656321", "reportedCurrency": "USD", "netInterestIncome": "-3359", "nonInterestIncome": "None", "operatingExpenses": "3359633", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318950082", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43957", "sellingGeneralAndAdministrative": "2392279", "netIncomeFromContinuingOperations": "3568968" }, "balance": { "goodwill": "None", "inventory": "3135940", "commonStock": "2125", "currentDebt": "None", "investments": "None", "totalAssets": "26992638", "longTermDebt": "None", "shortTermDebt": "90187", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7936862", "totalLiabilities": "18565453", "otherCurrentAssets": "5636433", "totalCurrentAssets": "26714989", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "38552", "currentNetReceivables": "18043235", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277649", "currentAccountsPayable": "18297191", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277649", "shortLongTermDebtTotal": "139843", "totalShareholderEquity": "8427185", "capitalLeaseObligations": "122386", "otherCurrentLiabilities": "30002", "totalCurrentLiabilities": "18515797", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "49656", "cashAndShortTermInvestments": "3035321", "commonStockSharesOutstanding": "24575000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3035321", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3568968", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4598032", "operatingCashflow": "-2506577", "capitalExpenditures": "19153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27184", "cashflowFromInvestment": "-19153", "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": "182214", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 234257668, "cost_of_revenue": 228046959, "gross_profit": 6210709, "ebit": 6903560, "ebitda": 6941154, "pretax_income": 3404794, "tax_provision": 527071, "net_income": 2877723, "net_income_to_common": 2877723, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5561051, "total_current_assets": 23125453, "total_assets": 23566163, "short_term_debt": 140698, "long_term_debt": null, "total_debt": 140698, "total_liabilities": 18707946, "total_equity": 4858217, "shares_outstanding": 24575000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3362327, "capital_expenditure": 150955, "free_cash_flow": 3513282, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25723, "ticker_id": 4971, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6903560", "ebitda": "6941154", "netIncome": "2877723", "grossProfit": "6210709", "depreciation": "None", "totalRevenue": "234257668", "costOfRevenue": "228046959", "interestIncome": "640", "incomeBeforeTax": "3404794", "interestExpense": "1358", "operatingIncome": "3451780", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "527071", "reportedCurrency": "USD", "netInterestIncome": "-718", "nonInterestIncome": "None", "operatingExpenses": "2758929", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228046959", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37594", "sellingGeneralAndAdministrative": "2065378", "netIncomeFromContinuingOperations": "2877723" }, "balance": { "goodwill": "None", "inventory": "51912", "commonStock": "490323", "currentDebt": "None", "investments": "None", "totalAssets": "23566163", "longTermDebt": "None", "shortTermDebt": "140698", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4367894", "totalLiabilities": "18707946", "otherCurrentAssets": "86260", "totalCurrentAssets": "23125453", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "69086", "currentNetReceivables": "17495316", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "440710", "currentAccountsPayable": "18068538", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "440710", "shortLongTermDebtTotal": "263084", "totalShareholderEquity": "4858217", "capitalLeaseObligations": "235071", "otherCurrentLiabilities": "108851", "totalCurrentLiabilities": "18585560", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "122386", "cashAndShortTermInvestments": "5561051", "commonStockSharesOutstanding": "24575000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5561051", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2877723", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3362327", "capitalExpenditures": "150955", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1314295", "cashflowFromInvestment": "452926", "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": "146896", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 234257668, "cost_of_revenue": 228046959, "gross_profit": 6210709, "research_and_development": null, "selling_general_admin": 2065378, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6903560, "depreciation_amortisation": 37594, "ebitda": 6941154, "interest_expense": 1358, "interest_income": null, "other_non_operating": null, "pretax_income": 3404794, "tax_provision": 527071, "effective_tax_rate": null, "net_income": 2877723, "net_income_continuing_ops": 2877723, "net_income_to_common": 2877723, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5561051, "short_term_investments": 69086, "net_receivables": 17495316, "inventory": 51912, "other_current_assets": null, "total_current_assets": 23125453, "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": 440710, "total_assets": 23566163, "short_term_debt": 140698, "accounts_payable": 18068538, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18585560, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 122386, "total_liabilities": 18707946, "total_debt": 140698, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4367894, "total_equity": 4858217, "shares_outstanding": 24575000, "operating_cash_flow": 3362327, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150955, "acquisitions": null, "other_investing": null, "investing_cash_flow": 452926, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1314295, "free_cash_flow": 3513282, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6903560", "ebitda": "6941154", "netIncome": "2877723", "grossProfit": "6210709", "depreciation": "None", "totalRevenue": "234257668", "costOfRevenue": "228046959", "interestIncome": "640", "incomeBeforeTax": "3404794", "interestExpense": "1358", "operatingIncome": "3451780", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "527071", "reportedCurrency": "USD", "netInterestIncome": "-718", "nonInterestIncome": "None", "operatingExpenses": "2758929", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228046959", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37594", "sellingGeneralAndAdministrative": "2065378", "netIncomeFromContinuingOperations": "2877723" }, "balance": { "goodwill": "None", "inventory": "51912", "commonStock": "490323", "currentDebt": "None", "investments": "None", "totalAssets": "23566163", "longTermDebt": "None", "shortTermDebt": "140698", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4367894", "totalLiabilities": "18707946", "otherCurrentAssets": "86260", "totalCurrentAssets": "23125453", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "69086", "currentNetReceivables": "17495316", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "440710", "currentAccountsPayable": "18068538", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "440710", "shortLongTermDebtTotal": "263084", "totalShareholderEquity": "4858217", "capitalLeaseObligations": "235071", "otherCurrentLiabilities": "108851", "totalCurrentLiabilities": "18585560", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "122386", "cashAndShortTermInvestments": "5561051", "commonStockSharesOutstanding": "24575000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5561051", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2877723", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3362327", "capitalExpenditures": "150955", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1314295", "cashflowFromInvestment": "452926", "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": "146896", "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": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 65224655, "cost_of_revenue": 64752741, "gross_profit": 471913, "ebit": -360607, "ebitda": -297021, "pretax_income": -477020, "tax_provision": -331, "net_income": -476688, "net_income_to_common": -476688, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12497359, "total_current_assets": 75126848, "total_assets": 75714434, "short_term_debt": 2018337, "long_term_debt": null, "total_debt": 2018337, "total_liabilities": 55825609, "total_equity": 19888825, "shares_outstanding": 27500327, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1223849, "capital_expenditure": 29, "free_cash_flow": 1223878, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25698, "ticker_id": 4971, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-360607", "ebitda": "-297021", "netIncome": "-476688", "grossProfit": "471913", "depreciation": "None", "totalRevenue": "65224655", "costOfRevenue": "64752741", "interestIncome": "None", "incomeBeforeTax": "-477020", "interestExpense": "119130", "operatingIncome": "-360607", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-331", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "832521", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64752741", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63586", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "75714434", "longTermDebt": "None", "shortTermDebt": "2018337", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "6054657", "totalLiabilities": "55825609", "otherCurrentAssets": "20135601", "totalCurrentAssets": "75126848", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42493888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587586", "currentAccountsPayable": "52690082", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2088875", "totalShareholderEquity": "19888825", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1046652", "totalCurrentLiabilities": "55755071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "70538", "cashAndShortTermInvestments": "12497359", "commonStockSharesOutstanding": "27500327", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12497359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-476688", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1223849", "capitalExpenditures": "29", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "437441", "cashflowFromInvestment": "-26.83", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-492", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63586", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65224655, "cost_of_revenue": 64752741, "gross_profit": 471913, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -360607, "depreciation_amortisation": 63586, "ebitda": -297021, "interest_expense": 119130, "interest_income": null, "other_non_operating": null, "pretax_income": -477020, "tax_provision": -331, "effective_tax_rate": null, "net_income": -476688, "net_income_continuing_ops": null, "net_income_to_common": -476688, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12497359, "short_term_investments": null, "net_receivables": 42493888, "inventory": null, "other_current_assets": null, "total_current_assets": 75126848, "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": 587586, "total_assets": 75714434, "short_term_debt": 2018337, "accounts_payable": 52690082, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55755071, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70538, "total_liabilities": 55825609, "total_debt": 2018337, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6054657, "total_equity": 19888825, "shares_outstanding": 27500327, "operating_cash_flow": 1223849, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26.83, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 437441, "free_cash_flow": 1223878, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-360607", "ebitda": "-297021", "netIncome": "-476688", "grossProfit": "471913", "depreciation": "None", "totalRevenue": "65224655", "costOfRevenue": "64752741", "interestIncome": "None", "incomeBeforeTax": "-477020", "interestExpense": "119130", "operatingIncome": "-360607", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-331", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "832521", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64752741", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63586", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "75714434", "longTermDebt": "None", "shortTermDebt": "2018337", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "6054657", "totalLiabilities": "55825609", "otherCurrentAssets": "20135601", "totalCurrentAssets": "75126848", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42493888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587586", "currentAccountsPayable": "52690082", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2088875", "totalShareholderEquity": "19888825", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1046652", "totalCurrentLiabilities": "55755071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "70538", "cashAndShortTermInvestments": "12497359", "commonStockSharesOutstanding": "27500327", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12497359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-476688", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1223849", "capitalExpenditures": "29", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "437441", "cashflowFromInvestment": "-26.83", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-492", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63586", "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": "2026-06-06T19:41:40.268695+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": 12497359, "total_current_assets": 75126848, "total_assets": 75714434, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 55825609, "total_equity": 19888825, "shares_outstanding": 27448152, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25699, "ticker_id": 4971, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "75714434", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6054657", "totalLiabilities": "55825609", "otherCurrentAssets": "None", "totalCurrentAssets": "75126848", "currentLongTermDebt": "1893094", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39017369", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587586", "currentAccountsPayable": "52690082", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "19888825", "capitalLeaseObligations": "195781", "otherCurrentLiabilities": "60705", "totalCurrentLiabilities": "55755071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "70538", "cashAndShortTermInvestments": "12497359", "commonStockSharesOutstanding": "27448152", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12497359", "accumulatedDepreciationAmortizationPPE": "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": 12497359, "short_term_investments": null, "net_receivables": 39017369, "inventory": null, "other_current_assets": null, "total_current_assets": 75126848, "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": 587586, "total_assets": 75714434, "short_term_debt": null, "accounts_payable": 52690082, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55755071, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70538, "total_liabilities": 55825609, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6054657, "total_equity": 19888825, "shares_outstanding": 27448152, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "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": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "75714434", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6054657", "totalLiabilities": "55825609", "otherCurrentAssets": "None", "totalCurrentAssets": "75126848", "currentLongTermDebt": "1893094", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39017369", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587586", "currentAccountsPayable": "52690082", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "19888825", "capitalLeaseObligations": "195781", "otherCurrentLiabilities": "60705", "totalCurrentLiabilities": "55755071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "70538", "cashAndShortTermInvestments": "12497359", "commonStockSharesOutstanding": "27448152", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12497359", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 60586282, "cost_of_revenue": 60061566, "gross_profit": 524715, "ebit": -255861, "ebitda": -191779, "pretax_income": -226411, "tax_provision": 227.79, "net_income": -222287, "net_income_to_common": -222287, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5425470, "total_current_assets": 60770198, "total_assets": 61444261, "short_term_debt": 95030, "long_term_debt": null, "total_debt": 95030, "total_liabilities": 39557908, "total_equity": 21886353, "shares_outstanding": 27500327, "goodwill_and_intangibles": 341979 }, "cash_flow": { "operating_cash_flow": -270223, "capital_expenditure": 607, "free_cash_flow": -269616, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25701, "ticker_id": 4971, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-255861", "ebitda": "-191779", "netIncome": "-222287", "grossProfit": "524715", "depreciation": "None", "totalRevenue": "60586282", "costOfRevenue": "60061566", "interestIncome": "None", "incomeBeforeTax": "-226411", "interestExpense": "65841", "operatingIncome": "-255861", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "227.79", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "780576", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60061566", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64082", "sellingGeneralAndAdministrative": "2652958", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "61444261", "longTermDebt": "None", "shortTermDebt": "95030", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "341979", "reportedCurrency": "USD", "retainedEarnings": "8052184", "totalLiabilities": "39557908", "otherCurrentAssets": "20584520", "totalCurrentAssets": "60770198", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34760208", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674063", "currentAccountsPayable": "39296304", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100152", "totalShareholderEquity": "21886353", "capitalLeaseObligations": "100152", "otherCurrentLiabilities": "161452", "totalCurrentLiabilities": "39552786", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5122", "cashAndShortTermInvestments": "5425470", "commonStockSharesOutstanding": "27500327", "intangibleAssetsExcludingGoodwill": "341979", "cashAndCashEquivalentsAtCarryingValue": "5425470", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-222287", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-270223", "capitalExpenditures": "607", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-322170", "cashflowFromInvestment": "-603.42", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11291", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64082", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60586282, "cost_of_revenue": 60061566, "gross_profit": 524715, "research_and_development": null, "selling_general_admin": 2652958, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -255861, "depreciation_amortisation": 64082, "ebitda": -191779, "interest_expense": 65841, "interest_income": null, "other_non_operating": null, "pretax_income": -226411, "tax_provision": 227.79, "effective_tax_rate": null, "net_income": -222287, "net_income_continuing_ops": null, "net_income_to_common": -222287, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5425470, "short_term_investments": null, "net_receivables": 34760208, "inventory": null, "other_current_assets": null, "total_current_assets": 60770198, "net_ppe": null, "goodwill": null, "intangible_assets": 341979, "goodwill_and_intangibles": 341979, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 674063, "total_assets": 61444261, "short_term_debt": 95030, "accounts_payable": 39296304, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39552786, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5122, "total_liabilities": 39557908, "total_debt": 95030, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8052184, "total_equity": 21886353, "shares_outstanding": 27500327, "operating_cash_flow": -270223, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 607, "acquisitions": null, "other_investing": null, "investing_cash_flow": -603.42, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -322170, "free_cash_flow": -269616, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-255861", "ebitda": "-191779", "netIncome": "-222287", "grossProfit": "524715", "depreciation": "None", "totalRevenue": "60586282", "costOfRevenue": "60061566", "interestIncome": "None", "incomeBeforeTax": "-226411", "interestExpense": "65841", "operatingIncome": "-255861", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "227.79", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "780576", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60061566", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64082", "sellingGeneralAndAdministrative": "2652958", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "61444261", "longTermDebt": "None", "shortTermDebt": "95030", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "341979", "reportedCurrency": "USD", "retainedEarnings": "8052184", "totalLiabilities": "39557908", "otherCurrentAssets": "20584520", "totalCurrentAssets": "60770198", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34760208", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674063", "currentAccountsPayable": "39296304", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100152", "totalShareholderEquity": "21886353", "capitalLeaseObligations": "100152", "otherCurrentLiabilities": "161452", "totalCurrentLiabilities": "39552786", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5122", "cashAndShortTermInvestments": "5425470", "commonStockSharesOutstanding": "27500327", "intangibleAssetsExcludingGoodwill": "341979", "cashAndCashEquivalentsAtCarryingValue": "5425470", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-222287", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-270223", "capitalExpenditures": "607", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-322170", "cashflowFromInvestment": "-603.42", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11291", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64082", "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": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 132585445, "cost_of_revenue": 131227985, "gross_profit": 1357460, "ebit": -350734, "ebitda": -303511, "pretax_income": -495474, "tax_provision": 499, "net_income": -486449, "net_income_to_common": -486449, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5425470, "total_current_assets": 60770198, "total_assets": 61444261, "short_term_debt": 95030, "long_term_debt": null, "total_debt": 95030, "total_liabilities": 39557908, "total_equity": 21886353, "shares_outstanding": 27500327, "goodwill_and_intangibles": 341979 }, "cash_flow": { "operating_cash_flow": -4245458, "capital_expenditure": 127030, "free_cash_flow": -4118428, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25702, "ticker_id": 4971, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-350734", "ebitda": "-303511", "netIncome": "-486449", "grossProfit": "1357460", "depreciation": "None", "totalRevenue": "132585445", "costOfRevenue": "131227985", "interestIncome": "None", "incomeBeforeTax": "-495474", "interestExpense": "78224", "operatingIncome": "-350734", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "499", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1708194", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131227985", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47223", "sellingGeneralAndAdministrative": "1326479", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "61444261", "longTermDebt": "None", "shortTermDebt": "95030", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "341979", "reportedCurrency": "None", "retainedEarnings": "8052184", "totalLiabilities": "39557908", "otherCurrentAssets": "22900535", "totalCurrentAssets": "60770198", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21299964", "currentNetReceivables": "32444193", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674063", "currentAccountsPayable": "39296304", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100152", "totalShareholderEquity": "21886353", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "161452", "totalCurrentLiabilities": "39552786", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5122", "cashAndShortTermInvestments": "5425470", "commonStockSharesOutstanding": "27500327", "intangibleAssetsExcludingGoodwill": "341979", "cashAndCashEquivalentsAtCarryingValue": "5425470", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2116476", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4245458", "capitalExpenditures": "127030", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2705644", "cashflowFromInvestment": "-127030", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24689", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264098", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132585445, "cost_of_revenue": 131227985, "gross_profit": 1357460, "research_and_development": null, "selling_general_admin": 1326479, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -350734, "depreciation_amortisation": 47223, "ebitda": -303511, "interest_expense": 78224, "interest_income": null, "other_non_operating": null, "pretax_income": -495474, "tax_provision": 499, "effective_tax_rate": null, "net_income": -486449, "net_income_continuing_ops": null, "net_income_to_common": -486449, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5425470, "short_term_investments": 21299964, "net_receivables": 32444193, "inventory": null, "other_current_assets": null, "total_current_assets": 60770198, "net_ppe": null, "goodwill": null, "intangible_assets": 341979, "goodwill_and_intangibles": 341979, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 674063, "total_assets": 61444261, "short_term_debt": 95030, "accounts_payable": 39296304, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39552786, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5122, "total_liabilities": 39557908, "total_debt": 95030, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8052184, "total_equity": 21886353, "shares_outstanding": 27500327, "operating_cash_flow": -4245458, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127030, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127030, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2705644, "free_cash_flow": -4118428, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-350734", "ebitda": "-303511", "netIncome": "-486449", "grossProfit": "1357460", "depreciation": "None", "totalRevenue": "132585445", "costOfRevenue": "131227985", "interestIncome": "None", "incomeBeforeTax": "-495474", "interestExpense": "78224", "operatingIncome": "-350734", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "499", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1708194", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131227985", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47223", "sellingGeneralAndAdministrative": "1326479", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "61444261", "longTermDebt": "None", "shortTermDebt": "95030", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "341979", "reportedCurrency": "None", "retainedEarnings": "8052184", "totalLiabilities": "39557908", "otherCurrentAssets": "22900535", "totalCurrentAssets": "60770198", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21299964", "currentNetReceivables": "32444193", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674063", "currentAccountsPayable": "39296304", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100152", "totalShareholderEquity": "21886353", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "161452", "totalCurrentLiabilities": "39552786", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5122", "cashAndShortTermInvestments": "5425470", "commonStockSharesOutstanding": "27500327", "intangibleAssetsExcludingGoodwill": "341979", "cashAndCashEquivalentsAtCarryingValue": "5425470", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2116476", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4245458", "capitalExpenditures": "127030", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2705644", "cashflowFromInvestment": "-127030", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24689", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264098", "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": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 315285910, "cost_of_revenue": 312626876, "gross_profit": 2659034, "ebit": -1925844, "ebitda": -1830776, "pretax_income": -3532370, "tax_provision": -45966, "net_income": -2116476, "net_income_to_common": -2116476, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8020871, "total_current_assets": 68339912, "total_assets": 69291809, "short_term_debt": 1519637, "long_term_debt": null, "total_debt": 1519637, "total_liabilities": 46525076, "total_equity": 22908668, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4245458, "capital_expenditure": 127030, "free_cash_flow": -4118428, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25703, "ticker_id": 4971, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1925844", "ebitda": "-1830776", "netIncome": "-2116476", "grossProfit": "2659034", "depreciation": "None", "totalRevenue": "315285910", "costOfRevenue": "312626876", "interestIncome": "None", "incomeBeforeTax": "-3532370", "interestExpense": "342940", "operatingIncome": "-2832030", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-45966", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4584878", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312626876", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95068", "sellingGeneralAndAdministrative": "3113474", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "69291809", "longTermDebt": "None", "shortTermDebt": "1519637", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9025081", "totalLiabilities": "46525076", "otherCurrentAssets": "21594929", "totalCurrentAssets": "68339912", "currentLongTermDebt": "1360643", "longTermInvestments": "None", "shortTermInvestments": "21299964", "currentNetReceivables": "38724112", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951897", "currentAccountsPayable": "42007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1554997", "totalShareholderEquity": "22908668", "capitalLeaseObligations": "194354", "otherCurrentLiabilities": "2963079", "totalCurrentLiabilities": "46489716", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35360", "cashAndShortTermInvestments": "8020871", "commonStockSharesOutstanding": "30000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8020871", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2116476", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4245458", "capitalExpenditures": "127030", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2705644", "cashflowFromInvestment": "-127030", "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": "264098", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 315285910, "cost_of_revenue": 312626876, "gross_profit": 2659034, "research_and_development": null, "selling_general_admin": 3113474, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1925844, "depreciation_amortisation": 95068, "ebitda": -1830776, "interest_expense": 342940, "interest_income": null, "other_non_operating": null, "pretax_income": -3532370, "tax_provision": -45966, "effective_tax_rate": null, "net_income": -2116476, "net_income_continuing_ops": null, "net_income_to_common": -2116476, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8020871, "short_term_investments": 21299964, "net_receivables": 38724112, "inventory": null, "other_current_assets": null, "total_current_assets": 68339912, "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": 951897, "total_assets": 69291809, "short_term_debt": 1519637, "accounts_payable": 42007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46489716, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35360, "total_liabilities": 46525076, "total_debt": 1519637, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9025081, "total_equity": 22908668, "shares_outstanding": 30000000, "operating_cash_flow": -4245458, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127030, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127030, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2705644, "free_cash_flow": -4118428, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1925844", "ebitda": "-1830776", "netIncome": "-2116476", "grossProfit": "2659034", "depreciation": "None", "totalRevenue": "315285910", "costOfRevenue": "312626876", "interestIncome": "None", "incomeBeforeTax": "-3532370", "interestExpense": "342940", "operatingIncome": "-2832030", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-45966", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4584878", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312626876", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95068", "sellingGeneralAndAdministrative": "3113474", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "69291809", "longTermDebt": "None", "shortTermDebt": "1519637", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9025081", "totalLiabilities": "46525076", "otherCurrentAssets": "21594929", "totalCurrentAssets": "68339912", "currentLongTermDebt": "1360643", "longTermInvestments": "None", "shortTermInvestments": "21299964", "currentNetReceivables": "38724112", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951897", "currentAccountsPayable": "42007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1554997", "totalShareholderEquity": "22908668", "capitalLeaseObligations": "194354", "otherCurrentLiabilities": "2963079", "totalCurrentLiabilities": "46489716", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35360", "cashAndShortTermInvestments": "8020871", "commonStockSharesOutstanding": "30000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8020871", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2116476", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4245458", "capitalExpenditures": "127030", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2705644", "cashflowFromInvestment": "-127030", "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": "264098", "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": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 157642955, "cost_of_revenue": 156313438, "gross_profit": 1329517, "ebit": -962922, "ebitda": -915388, "pretax_income": -1766185, "tax_provision": -22983, "net_income": -1058238, "net_income_to_common": -1058238, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8020871, "total_current_assets": 68339912, "total_assets": 69291809, "short_term_debt": 1519637, "long_term_debt": null, "total_debt": 1519637, "total_liabilities": 46525076, "total_equity": 22908668, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2122729, "capital_expenditure": 63515, "free_cash_flow": -2059214, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25705, "ticker_id": 4971, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-962922", "ebitda": "-915388", "netIncome": "-1058238", "grossProfit": "1329517", "depreciation": "None", "totalRevenue": "157642955", "costOfRevenue": "156313438", "interestIncome": "None", "incomeBeforeTax": "-1766185", "interestExpense": "None", "operatingIncome": "-1416015", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-22983", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2292439", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156313438", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47534", "sellingGeneralAndAdministrative": "1556737", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "69291809", "longTermDebt": "None", "shortTermDebt": "1519637", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "9025081", "totalLiabilities": "46525076", "otherCurrentAssets": "2339472", "totalCurrentAssets": "68339912", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21299964", "currentNetReceivables": "36679605", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951897", "currentAccountsPayable": "42007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1554997", "totalShareholderEquity": "22908668", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2963079", "totalCurrentLiabilities": "46489716", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35360", "cashAndShortTermInvestments": "8020871", "commonStockSharesOutstanding": "30000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8020871", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1058238", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2122729", "capitalExpenditures": "63515", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1352822", "cashflowFromInvestment": "-63515", "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": "132049", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 157642955, "cost_of_revenue": 156313438, "gross_profit": 1329517, "research_and_development": null, "selling_general_admin": 1556737, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -962922, "depreciation_amortisation": 47534, "ebitda": -915388, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1766185, "tax_provision": -22983, "effective_tax_rate": null, "net_income": -1058238, "net_income_continuing_ops": null, "net_income_to_common": -1058238, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8020871, "short_term_investments": 21299964, "net_receivables": 36679605, "inventory": null, "other_current_assets": null, "total_current_assets": 68339912, "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": 951897, "total_assets": 69291809, "short_term_debt": 1519637, "accounts_payable": 42007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46489716, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35360, "total_liabilities": 46525076, "total_debt": 1519637, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9025081, "total_equity": 22908668, "shares_outstanding": 30000000, "operating_cash_flow": -2122729, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63515, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63515, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1352822, "free_cash_flow": -2059214, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-962922", "ebitda": "-915388", "netIncome": "-1058238", "grossProfit": "1329517", "depreciation": "None", "totalRevenue": "157642955", "costOfRevenue": "156313438", "interestIncome": "None", "incomeBeforeTax": "-1766185", "interestExpense": "None", "operatingIncome": "-1416015", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-22983", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2292439", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156313438", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47534", "sellingGeneralAndAdministrative": "1556737", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2750", "currentDebt": "None", "investments": "None", "totalAssets": "69291809", "longTermDebt": "None", "shortTermDebt": "1519637", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "9025081", "totalLiabilities": "46525076", "otherCurrentAssets": "2339472", "totalCurrentAssets": "68339912", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21299964", "currentNetReceivables": "36679605", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951897", "currentAccountsPayable": "42007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1554997", "totalShareholderEquity": "22908668", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2963079", "totalCurrentLiabilities": "46489716", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35360", "cashAndShortTermInvestments": "8020871", "commonStockSharesOutstanding": "30000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8020871", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1058238", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2122729", "capitalExpenditures": "63515", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1352822", "cashflowFromInvestment": "-63515", "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": "132049", "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": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 277231636, "cost_of_revenue": 274516018, "gross_profit": 2715618, "ebit": -1401746, "ebitda": -1308332, "pretax_income": -1619326, "tax_provision": 206, "net_income": -1619532, "net_income_to_common": -1619532, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9687716, "total_current_assets": 67130891, "total_assets": 68219855, "short_term_debt": 226021, "long_term_debt": null, "total_debt": 226021, "total_liabilities": 44546240, "total_equity": 23765574, "shares_outstanding": 25000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2302242, "capital_expenditure": 17416, "free_cash_flow": 2319658, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25706, "ticker_id": 4971, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1401746", "ebitda": "-1308332", "netIncome": "-1619532", "grossProfit": "2715618", "depreciation": "None", "totalRevenue": "277231636", "costOfRevenue": "274516018", "interestIncome": "None", "incomeBeforeTax": "-1619326", "interestExpense": "48179", "operatingIncome": "-1401746", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "206", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4117364", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "274516018", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93414", "sellingGeneralAndAdministrative": "2883164", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-17638634", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "68219855", "longTermDebt": "None", "shortTermDebt": "226021", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11226987", "totalLiabilities": "44546240", "otherCurrentAssets": "1158376", "totalCurrentAssets": "67130891", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17638634", "currentNetReceivables": "38646165", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088964", "currentAccountsPayable": "43684689", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "326197", "totalShareholderEquity": "23765574", "capitalLeaseObligations": "286666", "otherCurrentLiabilities": "535354", "totalCurrentLiabilities": "44446064", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100176", "cashAndShortTermInvestments": "9687716", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9687716", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1619532", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2302242", "capitalExpenditures": "17416", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-17416", "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": "263444", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277231636, "cost_of_revenue": 274516018, "gross_profit": 2715618, "research_and_development": null, "selling_general_admin": 2883164, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1401746, "depreciation_amortisation": 93414, "ebitda": -1308332, "interest_expense": 48179, "interest_income": null, "other_non_operating": null, "pretax_income": -1619326, "tax_provision": 206, "effective_tax_rate": null, "net_income": -1619532, "net_income_continuing_ops": null, "net_income_to_common": -1619532, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9687716, "short_term_investments": 17638634, "net_receivables": 38646165, "inventory": -17638634, "other_current_assets": null, "total_current_assets": 67130891, "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": 1088964, "total_assets": 68219855, "short_term_debt": 226021, "accounts_payable": 43684689, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44446064, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100176, "total_liabilities": 44546240, "total_debt": 226021, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11226987, "total_equity": 23765574, "shares_outstanding": 25000000, "operating_cash_flow": 2302242, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17416, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17416, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2319658, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1401746", "ebitda": "-1308332", "netIncome": "-1619532", "grossProfit": "2715618", "depreciation": "None", "totalRevenue": "277231636", "costOfRevenue": "274516018", "interestIncome": "None", "incomeBeforeTax": "-1619326", "interestExpense": "48179", "operatingIncome": "-1401746", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "206", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4117364", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "274516018", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93414", "sellingGeneralAndAdministrative": "2883164", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-17638634", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "68219855", "longTermDebt": "None", "shortTermDebt": "226021", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11226987", "totalLiabilities": "44546240", "otherCurrentAssets": "1158376", "totalCurrentAssets": "67130891", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17638634", "currentNetReceivables": "38646165", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088964", "currentAccountsPayable": "43684689", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "326197", "totalShareholderEquity": "23765574", "capitalLeaseObligations": "286666", "otherCurrentLiabilities": "535354", "totalCurrentLiabilities": "44446064", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100176", "cashAndShortTermInvestments": "9687716", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9687716", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1619532", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2302242", "capitalExpenditures": "17416", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-17416", "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": "263444", "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": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 138615818, "cost_of_revenue": 137258009, "gross_profit": 1357809, "ebit": -700873, "ebitda": -654166, "pretax_income": -809663, "tax_provision": 103, "net_income": -809766, "net_income_to_common": -809766, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7402890, "total_current_assets": 52126915, "total_assets": 53461908, "short_term_debt": 177761, "long_term_debt": null, "total_debt": 177761, "total_liabilities": 28168762, "total_equity": 25299675, "shares_outstanding": 25000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2795982, "capital_expenditure": 232114, "free_cash_flow": -2563868, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25707, "ticker_id": 4971, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-700873", "ebitda": "-654166", "netIncome": "-809766", "grossProfit": "1357809", "depreciation": "None", "totalRevenue": "138615818", "costOfRevenue": "137258009", "interestIncome": "None", "incomeBeforeTax": "-809663", "interestExpense": "35254", "operatingIncome": "-700873", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "103", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2058682", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137258009", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46707", "sellingGeneralAndAdministrative": "1441582", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "594475", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "53461908", "longTermDebt": "None", "shortTermDebt": "177761", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12761088", "totalLiabilities": "28168762", "otherCurrentAssets": "1966999", "totalCurrentAssets": "52126915", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17631175", "currentNetReceivables": "25125851", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1334993", "currentAccountsPayable": "27452815", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372134", "totalShareholderEquity": "25299675", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343813", "totalCurrentLiabilities": "27974389", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "194373", "cashAndShortTermInvestments": "7402890", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7402890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14220", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2795982", "capitalExpenditures": "232114", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129216", "cashflowFromInvestment": "-232114", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13176716", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167294", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138615818, "cost_of_revenue": 137258009, "gross_profit": 1357809, "research_and_development": null, "selling_general_admin": 1441582, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -700873, "depreciation_amortisation": 46707, "ebitda": -654166, "interest_expense": 35254, "interest_income": null, "other_non_operating": null, "pretax_income": -809663, "tax_provision": 103, "effective_tax_rate": null, "net_income": -809766, "net_income_continuing_ops": null, "net_income_to_common": -809766, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7402890, "short_term_investments": 17631175, "net_receivables": 25125851, "inventory": 594475, "other_current_assets": null, "total_current_assets": 52126915, "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": 1334993, "total_assets": 53461908, "short_term_debt": 177761, "accounts_payable": 27452815, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27974389, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 194373, "total_liabilities": 28168762, "total_debt": 177761, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12761088, "total_equity": 25299675, "shares_outstanding": 25000000, "operating_cash_flow": -2795982, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232114, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232114, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129216, "free_cash_flow": -2563868, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-700873", "ebitda": "-654166", "netIncome": "-809766", "grossProfit": "1357809", "depreciation": "None", "totalRevenue": "138615818", "costOfRevenue": "137258009", "interestIncome": "None", "incomeBeforeTax": "-809663", "interestExpense": "35254", "operatingIncome": "-700873", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "103", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2058682", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137258009", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46707", "sellingGeneralAndAdministrative": "1441582", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "594475", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "53461908", "longTermDebt": "None", "shortTermDebt": "177761", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12761088", "totalLiabilities": "28168762", "otherCurrentAssets": "1966999", "totalCurrentAssets": "52126915", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17631175", "currentNetReceivables": "25125851", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1334993", "currentAccountsPayable": "27452815", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372134", "totalShareholderEquity": "25299675", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343813", "totalCurrentLiabilities": "27974389", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "194373", "cashAndShortTermInvestments": "7402890", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7402890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14220", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2795982", "capitalExpenditures": "232114", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129216", "cashflowFromInvestment": "-232114", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13176716", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167294", "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": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 243941906, "cost_of_revenue": 240736600, "gross_profit": 3205306, "ebit": 167080, "ebitda": 253226, "pretax_income": 31124, "tax_provision": 51920, "net_income": -14220, "net_income_to_common": -14220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7402890, "total_current_assets": 52126915, "total_assets": 53461908, "short_term_debt": 177761, "long_term_debt": null, "total_debt": 177761, "total_liabilities": 28168762, "total_equity": 25299675, "shares_outstanding": 25000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2795982, "capital_expenditure": 232114, "free_cash_flow": -2563868, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25708, "ticker_id": 4971, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167080", "ebitda": "253226", "netIncome": "-14220", "grossProfit": "3205306", "depreciation": "None", "totalRevenue": "243941906", "costOfRevenue": "240736600", "interestIncome": "None", "incomeBeforeTax": "31124", "interestExpense": "None", "operatingIncome": "167080", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "51920", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3058984", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240736600", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86146", "sellingGeneralAndAdministrative": "2397220", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "53461908", "longTermDebt": "None", "shortTermDebt": "177761", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12761088", "totalLiabilities": "28168762", "otherCurrentAssets": "1966999", "totalCurrentAssets": "52126915", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17631175", "currentNetReceivables": "25125851", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1334993", "currentAccountsPayable": "27452815", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372134", "totalShareholderEquity": "25299675", "capitalLeaseObligations": "372134", "otherCurrentLiabilities": "343813", "totalCurrentLiabilities": "27974389", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "194373", "cashAndShortTermInvestments": "7402890", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7402890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14220", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2795982", "capitalExpenditures": "232114", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-232114", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13176716", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167294", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 243941906, "cost_of_revenue": 240736600, "gross_profit": 3205306, "research_and_development": null, "selling_general_admin": 2397220, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167080, "depreciation_amortisation": 86146, "ebitda": 253226, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 31124, "tax_provision": 51920, "effective_tax_rate": null, "net_income": -14220, "net_income_continuing_ops": null, "net_income_to_common": -14220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7402890, "short_term_investments": 17631175, "net_receivables": 25125851, "inventory": null, "other_current_assets": null, "total_current_assets": 52126915, "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": 1334993, "total_assets": 53461908, "short_term_debt": 177761, "accounts_payable": 27452815, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27974389, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 194373, "total_liabilities": 28168762, "total_debt": 177761, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12761088, "total_equity": 25299675, "shares_outstanding": 25000000, "operating_cash_flow": -2795982, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232114, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232114, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2563868, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167080", "ebitda": "253226", "netIncome": "-14220", "grossProfit": "3205306", "depreciation": "None", "totalRevenue": "243941906", "costOfRevenue": "240736600", "interestIncome": "None", "incomeBeforeTax": "31124", "interestExpense": "None", "operatingIncome": "167080", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "51920", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3058984", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240736600", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86146", "sellingGeneralAndAdministrative": "2397220", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "53461908", "longTermDebt": "None", "shortTermDebt": "177761", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12761088", "totalLiabilities": "28168762", "otherCurrentAssets": "1966999", "totalCurrentAssets": "52126915", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17631175", "currentNetReceivables": "25125851", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1334993", "currentAccountsPayable": "27452815", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372134", "totalShareholderEquity": "25299675", "capitalLeaseObligations": "372134", "otherCurrentLiabilities": "343813", "totalCurrentLiabilities": "27974389", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "194373", "cashAndShortTermInvestments": "7402890", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7402890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14220", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2795982", "capitalExpenditures": "232114", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-232114", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13176716", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167294", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 121970953, "cost_of_revenue": 120368300, "gross_profit": 1602653, "ebit": 83540, "ebitda": 126613, "pretax_income": 15562, "tax_provision": 25960, "net_income": -7110, "net_income_to_common": -7110, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7402890, "total_current_assets": 52126915, "total_assets": 53461908, "short_term_debt": 177761, "long_term_debt": null, "total_debt": 177761, "total_liabilities": 28168762, "total_equity": 25299675, "shares_outstanding": 25000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1397991, "capital_expenditure": 116057, "free_cash_flow": -1281934, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25710, "ticker_id": 4971, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83540", "ebitda": "126613", "netIncome": "-7110", "grossProfit": "1602653", "depreciation": "None", "totalRevenue": "121970953", "costOfRevenue": "120368300", "interestIncome": "None", "incomeBeforeTax": "15562", "interestExpense": "None", "operatingIncome": "83540", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25960", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1529492", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120368300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43073", "sellingGeneralAndAdministrative": "1198610", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "53461908", "longTermDebt": "None", "shortTermDebt": "177761", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12761088", "totalLiabilities": "28168762", "otherCurrentAssets": "1966999", "totalCurrentAssets": "52126915", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17631175", "currentNetReceivables": "25125851", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1334993", "currentAccountsPayable": "27452815", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194373", "totalShareholderEquity": "25299675", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343813", "totalCurrentLiabilities": "27974389", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "194373", "cashAndShortTermInvestments": "7402890", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7402890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7110", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1397991", "capitalExpenditures": "116057", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1", "cashflowFromInvestment": "-116057", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6588358", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83647", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121970953, "cost_of_revenue": 120368300, "gross_profit": 1602653, "research_and_development": null, "selling_general_admin": 1198610, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83540, "depreciation_amortisation": 43073, "ebitda": 126613, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 15562, "tax_provision": 25960, "effective_tax_rate": null, "net_income": -7110, "net_income_continuing_ops": null, "net_income_to_common": -7110, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7402890, "short_term_investments": 17631175, "net_receivables": 25125851, "inventory": 1, "other_current_assets": null, "total_current_assets": 52126915, "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": 1334993, "total_assets": 53461908, "short_term_debt": 177761, "accounts_payable": 27452815, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27974389, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 194373, "total_liabilities": 28168762, "total_debt": 177761, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12761088, "total_equity": 25299675, "shares_outstanding": 25000000, "operating_cash_flow": -1397991, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116057, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116057, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1, "free_cash_flow": -1281934, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83540", "ebitda": "126613", "netIncome": "-7110", "grossProfit": "1602653", "depreciation": "None", "totalRevenue": "121970953", "costOfRevenue": "120368300", "interestIncome": "None", "incomeBeforeTax": "15562", "interestExpense": "None", "operatingIncome": "83540", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25960", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1529492", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120368300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43073", "sellingGeneralAndAdministrative": "1198610", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "53461908", "longTermDebt": "None", "shortTermDebt": "177761", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12761088", "totalLiabilities": "28168762", "otherCurrentAssets": "1966999", "totalCurrentAssets": "52126915", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17631175", "currentNetReceivables": "25125851", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1334993", "currentAccountsPayable": "27452815", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194373", "totalShareholderEquity": "25299675", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343813", "totalCurrentLiabilities": "27974389", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "194373", "cashAndShortTermInvestments": "7402890", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7402890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7110", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1397991", "capitalExpenditures": "116057", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1", "cashflowFromInvestment": "-116057", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6588358", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83647", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 191955812, "cost_of_revenue": 187949994, "gross_profit": 4005818, "ebit": 1494748, "ebitda": 1564428, "pretax_income": 1400132, "tax_provision": 246686, "net_income": 1153446, "net_income_to_common": 1153446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10431000, "total_current_assets": 52649000, "total_assets": 53788000, "short_term_debt": 126000, "long_term_debt": null, "total_debt": 126000, "total_liabilities": 28474000, "total_equity": 25314000, "shares_outstanding": 25000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7236872, "capital_expenditure": 541750, "free_cash_flow": -6695122, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25711, "ticker_id": 4971, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1494748", "ebitda": "1564428", "netIncome": "1153446", "grossProfit": "4005818", "depreciation": "None", "totalRevenue": "191955812", "costOfRevenue": "187949994", "interestIncome": "None", "incomeBeforeTax": "1400132", "interestExpense": "30965", "operatingIncome": "1494748", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "246686", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2489250", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187949994", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69680", "sellingGeneralAndAdministrative": "1909922", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "53788000", "longTermDebt": "None", "shortTermDebt": "126000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12775000", "totalLiabilities": "28474000", "otherCurrentAssets": "11289000", "totalCurrentAssets": "52649000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "73706", "currentNetReceivables": "30929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1139000", "currentAccountsPayable": "27716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1139046", "shortLongTermDebtTotal": "291000", "totalShareholderEquity": "25314000", "capitalLeaseObligations": "291000", "otherCurrentLiabilities": "153000", "totalCurrentLiabilities": "28309000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165000", "cashAndShortTermInvestments": "10431000", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1153446", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7236872", "capitalExpenditures": "541750", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13176716", "cashflowFromInvestment": "-541750", "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": "131420", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 191955812, "cost_of_revenue": 187949994, "gross_profit": 4005818, "research_and_development": null, "selling_general_admin": 1909922, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1494748, "depreciation_amortisation": 69680, "ebitda": 1564428, "interest_expense": 30965, "interest_income": null, "other_non_operating": null, "pretax_income": 1400132, "tax_provision": 246686, "effective_tax_rate": null, "net_income": 1153446, "net_income_continuing_ops": null, "net_income_to_common": 1153446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10431000, "short_term_investments": 73706, "net_receivables": 30929000, "inventory": 1, "other_current_assets": null, "total_current_assets": 52649000, "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": 1139000, "total_assets": 53788000, "short_term_debt": 126000, "accounts_payable": 27716000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28309000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165000, "total_liabilities": 28474000, "total_debt": 126000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12775000, "total_equity": 25314000, "shares_outstanding": 25000000, "operating_cash_flow": -7236872, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 541750, "acquisitions": null, "other_investing": null, "investing_cash_flow": -541750, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13176716, "free_cash_flow": -6695122, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1494748", "ebitda": "1564428", "netIncome": "1153446", "grossProfit": "4005818", "depreciation": "None", "totalRevenue": "191955812", "costOfRevenue": "187949994", "interestIncome": "None", "incomeBeforeTax": "1400132", "interestExpense": "30965", "operatingIncome": "1494748", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "246686", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2489250", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187949994", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69680", "sellingGeneralAndAdministrative": "1909922", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "53788000", "longTermDebt": "None", "shortTermDebt": "126000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12775000", "totalLiabilities": "28474000", "otherCurrentAssets": "11289000", "totalCurrentAssets": "52649000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "73706", "currentNetReceivables": "30929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1139000", "currentAccountsPayable": "27716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1139046", "shortLongTermDebtTotal": "291000", "totalShareholderEquity": "25314000", "capitalLeaseObligations": "291000", "otherCurrentLiabilities": "153000", "totalCurrentLiabilities": "28309000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165000", "cashAndShortTermInvestments": "10431000", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1153446", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7236872", "capitalExpenditures": "541750", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13176716", "cashflowFromInvestment": "-541750", "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": "131420", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "income_statement": { "revenue": 95977906, "cost_of_revenue": 93974997, "gross_profit": 2002909, "ebit": 747374, "ebitda": 782214, "pretax_income": 700066, "tax_provision": 123343, "net_income": 576723, "net_income_to_common": 576723, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10430980, "total_current_assets": 52648962, "total_assets": 53788008, "short_term_debt": 126045, "long_term_debt": null, "total_debt": 126045, "total_liabilities": 28474116, "total_equity": 25313892, "shares_outstanding": 25000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2740044, "capital_expenditure": 365202, "free_cash_flow": 3105246, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25712, "ticker_id": 4971, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:40.268695+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "747374", "ebitda": "782214", "netIncome": "576723", "grossProfit": "2002909", "depreciation": "None", "totalRevenue": "95977906", "costOfRevenue": "93974997", "interestIncome": "None", "incomeBeforeTax": "700066", "interestExpense": "31081", "operatingIncome": "747374", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "123343", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1244625", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93974997", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34840", "sellingGeneralAndAdministrative": "954961", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "196168", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "53788008", "longTermDebt": "None", "shortTermDebt": "126045", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12775307", "totalLiabilities": "28474116", "otherCurrentAssets": "11215181", "totalCurrentAssets": "52648962", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "73706", "currentNetReceivables": "30929095", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1139046", "currentAccountsPayable": "27716215", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1139046", "shortLongTermDebtTotal": "165532", "totalShareholderEquity": "25313892", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "466324", "totalCurrentLiabilities": "28308584", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165532", "cashAndShortTermInvestments": "10430980", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10430980", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2596104", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "2740044", "capitalExpenditures": "365202", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1848228", "cashflowFromInvestment": "-365202", "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": "104634", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 95977906, "cost_of_revenue": 93974997, "gross_profit": 2002909, "research_and_development": null, "selling_general_admin": 954961, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 747374, "depreciation_amortisation": 34840, "ebitda": 782214, "interest_expense": 31081, "interest_income": null, "other_non_operating": null, "pretax_income": 700066, "tax_provision": 123343, "effective_tax_rate": null, "net_income": 576723, "net_income_continuing_ops": null, "net_income_to_common": 576723, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10430980, "short_term_investments": 73706, "net_receivables": 30929095, "inventory": 196168, "other_current_assets": null, "total_current_assets": 52648962, "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": 1139046, "total_assets": 53788008, "short_term_debt": 126045, "accounts_payable": 27716215, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28308584, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165532, "total_liabilities": 28474116, "total_debt": 126045, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12775307, "total_equity": 25313892, "shares_outstanding": 25000000, "operating_cash_flow": 2740044, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 365202, "acquisitions": null, "other_investing": null, "investing_cash_flow": -365202, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1848228, "free_cash_flow": 3105246, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "747374", "ebitda": "782214", "netIncome": "576723", "grossProfit": "2002909", "depreciation": "None", "totalRevenue": "95977906", "costOfRevenue": "93974997", "interestIncome": "None", "incomeBeforeTax": "700066", "interestExpense": "31081", "operatingIncome": "747374", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "123343", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1244625", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93974997", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34840", "sellingGeneralAndAdministrative": "954961", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "196168", "commonStock": "2500", "currentDebt": "None", "investments": "None", "totalAssets": "53788008", "longTermDebt": "None", "shortTermDebt": "126045", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12775307", "totalLiabilities": "28474116", "otherCurrentAssets": "11215181", "totalCurrentAssets": "52648962", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "73706", "currentNetReceivables": "30929095", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1139046", "currentAccountsPayable": "27716215", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1139046", "shortLongTermDebtTotal": "165532", "totalShareholderEquity": "25313892", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "466324", "totalCurrentLiabilities": "28308584", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165532", "cashAndShortTermInvestments": "10430980", "commonStockSharesOutstanding": "25000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10430980", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2596104", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "2740044", "capitalExpenditures": "365202", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1848228", "cashflowFromInvestment": "-365202", "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": "104634", "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": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }