{ "ticker": { "uuid": "c55a0d16-07cb-4adc-aa40-3216aab9d0ce", "symbol": "DRCT", "name": "Direct Digital Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/c55a0d16-07cb-4adc-aa40-3216aab9d0ce/", "api_url": "https://sharemaestro.com/factors/api/tickers/c55a0d16-07cb-4adc-aa40-3216aab9d0ce/" }, "ticker_metadata": { "id": 5714, "uuid": "c55a0d16-07cb-4adc-aa40-3216aab9d0ce", "symbol": "DRCT", "name": "Direct Digital Holdings Inc", "asset_type": "equity", "market_cap": 1995100, "stock_exchange_id": 2, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "Direct Digital Holdings, Inc. is a full-service, end-to-end programmatic advertising platform. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c55a0d16-07cb-4adc-aa40-3216aab9d0ce", "symbol": "DRCT", "name": "Direct Digital Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/c55a0d16-07cb-4adc-aa40-3216aab9d0ce/", "api_url": "https://sharemaestro.com/factors/api/tickers/c55a0d16-07cb-4adc-aa40-3216aab9d0ce/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.63, "value": 0.55, "quality": 0.54, "momentum": 0.55, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 2.89, "market_cap": 1661750, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0331, "roe": 4.7834, "piotroski_f_score": 4, "momentum_12_1": -0.9667, "volatility_252d": 1.9041 }, "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": "2026-06-07T06:47:17.604663+00:00", "batch_id": "" }, "size": { "price_close": 2.89, "market_cap": 1661750, "market_cap_usd": 1661750, "enterprise_value": 17785749, "shares_outstanding": 575000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.05, "pcf_ratio": null, "pfcf_ratio": -0.2315, "ev_ebitda": null, "ev_ebit": -0.8125, "ev_sales": 0.5355, "ev_fcf": -2.4782, "earnings_yield": null, "fcf_yield": -0.4035, "price_to_sales": 0.05, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.8676 }, "yield": { "dividend_yield": 0.0331, "buyback_yield": 0, "shareholder_yield": 0.0331, "debt_paydown_yield": null, "total_yield": 0.0331 }, "quality": { "gross_margin": 0.2039, "operating_margin": -0.659, "net_margin": -0.6575, "ebitda_margin": -0.5937, "fcf_margin": -0.2161, "roe": 4.7834, "roa": -1.1341, "roic": -1.4205, "roc_greenblatt": null, "asset_turnover": 1.7247, "cash_conversion": 0.3286, "accruals_ratio": -0.7577, "sbc_to_revenue": 0.0403, "piotroski_f_score": 4, "altman_z_score": -5.8766, "earnings_stability_5y": 0.9331, "revenue_stability_5y": 0.9171, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3516, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -6.3469, "net_debt_to_ebitda": -0.8176, "debt_to_assets": 0.8786, "interest_coverage": -5.5844, "current_ratio": 0.1557, "quick_ratio": 0.1557, "net_debt": 16123999, "local_beta": -0.0042, "volatility_252d": 1.9041, "volatility_60d": 4.8017, "max_drawdown_12m": -0.9826, "risk_adjusted_momentum": -0.5077 }, "growth": { "revenue_growth_1y": -0.3104, "revenue_growth_3y_cagr": -0.2705, "revenue_growth_5y_cagr": 0.2269, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": -0.3104, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2829, "price_return_3m": -0.2746, "price_return_6m": -0.8713, "price_return_9m": -0.9698, "price_return_12m": -0.9761, "price_return_12m_ex1m": -0.9667, "momentum_6m": -0.8713, "momentum_12m": -0.9761, "momentum_12_1": -0.9667, "distance_from_52w_high": -0.9789, "distance_from_52w_low": 0.2143, "relative_strength": -1.1341 }, "raw_ttm": { "revenue_ttm": 33216000, "gross_profit_ttm": 6772000, "ebit_ttm": -21891000, "ebitda_ttm": -19721000, "net_income_ttm": -21841000, "eps_diluted_ttm": -37.9843, "operating_cash_flow_ttm": -7249000, "capital_expenditure_ttm": 72000, "fcf_ttm": -7177000, "dividends_paid_ttm": 55000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3920000, "cash_and_equivalents": 796000, "total_current_assets": 4404000, "total_current_liabilities": 28285000, "net_ppe": null, "total_assets": 19259000, "total_debt": 16919999, "total_equity": -4566000, "net_working_capital": -7902001, "book_value_per_share": -7.9409, "retained_earnings": -32970000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -18524000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 45, "quality_composite": 46, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 45, "svqf_composite": 45, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "quality_value_composite": 0.545, "os_score": 0.63, "value_percentile": 0.55, "quality_percentile": 0.54, "momentum_percentile": 0.55, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "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": 914, "ticker_id": 5714, "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": "2026-06-07T06:47:17.604663+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.89, "market_cap": 1661750, "market_cap_usd": 1661750, "enterprise_value": 17785749, "shares_outstanding": 575000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0500286, "pcf_ratio": null, "pfcf_ratio": -0.23153825, "ev_ebitda": null, "ev_ebit": -0.81246855, "ev_sales": 0.53545728, "ev_fcf": -2.47815926, "earnings_yield": null, "fcf_yield": -0.40352532, "dividend_yield": 0.03309764, "buyback_yield": 0, "shareholder_yield": 0.03309764, "debt_paydown_yield": null, "total_yield": 0.03309764, "gross_margin": 0.20387765, "operating_margin": -0.65904986, "net_margin": -0.65754456, "ebitda_margin": -0.59371989, "fcf_margin": -0.21607057, "roe": 4.78339904, "roa": -1.13406719, "roic": -1.42050973, "roc_greenblatt": null, "asset_turnover": 1.72470014, "cash_conversion": 0.32860217, "accruals_ratio": -0.75767174, "sbc_to_revenue": 0.04025169, "debt_to_equity": -6.34691196, "net_debt_to_ebitda": -0.81760555, "debt_to_assets": 0.87855024, "interest_coverage": -5.58443878, "current_ratio": 0.1557009, "quick_ratio": 0.1557009, "net_debt": 16123999, "revenue_growth_1y": -0.31044218, "revenue_growth_3y_cagr": -0.27048022, "revenue_growth_5y_cagr": 0.22694537, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -5.87657192, "earnings_stability_5y": 0.933052, "revenue_stability_5y": 0.917099, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.28287841, "price_return_3m": -0.27459839, "price_return_6m": -0.87133826, "price_return_9m": -0.96981187, "price_return_12m": -0.97612872, "price_return_12m_ex1m": -0.96671237, "distance_from_52w_high": -0.97892111, "distance_from_52w_low": 0.21428571, "relative_strength": -1.13406977, "local_beta": -0.0042, "volatility_252d": 1.904105, "volatility_60d": 4.801684, "max_drawdown_12m": -0.98264091, "revenue_ttm": 33216000, "gross_profit_ttm": 6772000, "ebit_ttm": -21891000, "ebitda_ttm": -19721000, "net_income_ttm": -21841000, "eps_diluted_ttm": -37.98434783, "operating_cash_flow_ttm": -7249000, "capital_expenditure_ttm": 72000, "fcf_ttm": -7177000, "dividends_paid_ttm": 55000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3920000, "cash_and_equivalents": 796000, "total_current_assets": 4404000, "total_current_liabilities": 28285000, "net_ppe": null, "total_assets": 19259000, "total_debt": 16919999, "total_equity": -4566000, "net_working_capital": -7902001, "book_value_per_share": -7.94086957, "retained_earnings": -32970000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -18524000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 45, "quality_composite": 46, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 45, "svqf_composite": 45, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.89, "os": 0.63, "value": 0.55, "quality": 0.54, "momentum": 0.55, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0331, "roe": 4.7834, "momentum_12_1": -0.9667, "complete_fields": { "id": 914, "ticker_id": 5714, "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": "2026-06-07T06:47:17.604663+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.89, "market_cap": 1661750, "market_cap_usd": 1661750, "enterprise_value": 17785749, "shares_outstanding": 575000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0500286, "pcf_ratio": null, "pfcf_ratio": -0.23153825, "ev_ebitda": null, "ev_ebit": -0.81246855, "ev_sales": 0.53545728, "ev_fcf": -2.47815926, "earnings_yield": null, "fcf_yield": -0.40352532, "dividend_yield": 0.03309764, "buyback_yield": 0, "shareholder_yield": 0.03309764, "debt_paydown_yield": null, "total_yield": 0.03309764, "gross_margin": 0.20387765, "operating_margin": -0.65904986, "net_margin": -0.65754456, "ebitda_margin": -0.59371989, "fcf_margin": -0.21607057, "roe": 4.78339904, "roa": -1.13406719, "roic": -1.42050973, "roc_greenblatt": null, "asset_turnover": 1.72470014, "cash_conversion": 0.32860217, "accruals_ratio": -0.75767174, "sbc_to_revenue": 0.04025169, "debt_to_equity": -6.34691196, "net_debt_to_ebitda": -0.81760555, "debt_to_assets": 0.87855024, "interest_coverage": -5.58443878, "current_ratio": 0.1557009, "quick_ratio": 0.1557009, "net_debt": 16123999, "revenue_growth_1y": -0.31044218, "revenue_growth_3y_cagr": -0.27048022, "revenue_growth_5y_cagr": 0.22694537, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -5.87657192, "earnings_stability_5y": 0.933052, "revenue_stability_5y": 0.917099, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.28287841, "price_return_3m": -0.27459839, "price_return_6m": -0.87133826, "price_return_9m": -0.96981187, "price_return_12m": -0.97612872, "price_return_12m_ex1m": -0.96671237, "distance_from_52w_high": -0.97892111, "distance_from_52w_low": 0.21428571, "relative_strength": -1.13406977, "local_beta": -0.0042, "volatility_252d": 1.904105, "volatility_60d": 4.801684, "max_drawdown_12m": -0.98264091, "revenue_ttm": 33216000, "gross_profit_ttm": 6772000, "ebit_ttm": -21891000, "ebitda_ttm": -19721000, "net_income_ttm": -21841000, "eps_diluted_ttm": -37.98434783, "operating_cash_flow_ttm": -7249000, "capital_expenditure_ttm": 72000, "fcf_ttm": -7177000, "dividends_paid_ttm": 55000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3920000, "cash_and_equivalents": 796000, "total_current_assets": 4404000, "total_current_liabilities": 28285000, "net_ppe": null, "total_assets": 19259000, "total_debt": 16919999, "total_equity": -4566000, "net_working_capital": -7902001, "book_value_per_share": -7.94086957, "retained_earnings": -32970000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -18524000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 45, "quality_composite": 46, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 45, "svqf_composite": 45, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 34694000, "cost_of_revenue": 24275000, "gross_profit": 10419000, "ebit": -22520000, "ebitda": -20197000, "pretax_income": -27723000, "tax_provision": -8777000, "net_income": -18946000, "net_income_to_common": -18946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728000, "total_current_assets": 4744000, "total_assets": 20156000, "short_term_debt": 12224000, "long_term_debt": 146000, "total_debt": 12370000, "total_liabilities": 27179000, "total_equity": -1908000, "shares_outstanding": 308000, "goodwill_and_intangibles": 14372000 }, "cash_flow": { "operating_cash_flow": -8907000, "capital_expenditure": 87000, "free_cash_flow": -8820000, "dividends_paid": 55000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58768, "ticker_id": 5714, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22520000", "ebitda": "-20197000", "netIncome": "-18946000", "grossProfit": "10419000", "depreciation": "None", "totalRevenue": "34694000", "costOfRevenue": "24275000", "interestIncome": "None", "incomeBeforeTax": "-27723000", "interestExpense": "5203000", "operatingIncome": "-14755000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8777000", "reportedCurrency": "USD", "netInterestIncome": "-5203000", "nonInterestIncome": "None", "operatingExpenses": "25174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2323000", "sellingGeneralAndAdministrative": "25174000", "netIncomeFromContinuingOperations": "-27723000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "20156000", "longTermDebt": "146000", "shortTermDebt": "12224000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7852000", "reportedCurrency": "USD", "retainedEarnings": "-27720000", "totalLiabilities": "27179000", "otherCurrentAssets": "890000", "totalCurrentAssets": "4744000", "currentLongTermDebt": "12003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15412000", "currentAccountsPayable": "7820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12978000", "totalShareholderEquity": "-1908000", "capitalLeaseObligations": "829000", "otherCurrentLiabilities": "5868000", "totalCurrentLiabilities": "26425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "754000", "cashAndShortTermInvestments": "728000", "commonStockSharesOutstanding": "308000", "intangibleAssetsExcludingGoodwill": "7852000", "cashAndCashEquivalentsAtCarryingValue": "728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27723000", "profitLoss": "None", "dividendPayout": "55000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8907000", "capitalExpenditures": "87000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8277000", "cashflowFromInvestment": "-87000", "stockBasedCompensation": "1470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34694000, "cost_of_revenue": 24275000, "gross_profit": 10419000, "research_and_development": null, "selling_general_admin": 25174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22520000, "depreciation_amortisation": 2323000, "ebitda": -20197000, "interest_expense": 5203000, "interest_income": null, "other_non_operating": null, "pretax_income": -27723000, "tax_provision": -8777000, "effective_tax_rate": null, "net_income": -18946000, "net_income_continuing_ops": -27723000, "net_income_to_common": -18946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 728000, "short_term_investments": null, "net_receivables": 3126000, "inventory": null, "other_current_assets": null, "total_current_assets": 4744000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 7852000, "goodwill_and_intangibles": 14372000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15412000, "total_assets": 20156000, "short_term_debt": 12224000, "accounts_payable": 7820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26425000, "long_term_debt": 146000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 754000, "total_liabilities": 27179000, "total_debt": 12370000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27720000, "total_equity": -1908000, "shares_outstanding": 308000, "operating_cash_flow": -8907000, "stock_based_compensation": 1470000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87000, "dividends_paid": 55000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8277000, "free_cash_flow": -8820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22520000", "ebitda": "-20197000", "netIncome": "-18946000", "grossProfit": "10419000", "depreciation": "None", "totalRevenue": "34694000", "costOfRevenue": "24275000", "interestIncome": "None", "incomeBeforeTax": "-27723000", "interestExpense": "5203000", "operatingIncome": "-14755000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8777000", "reportedCurrency": "USD", "netInterestIncome": "-5203000", "nonInterestIncome": "None", "operatingExpenses": "25174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2323000", "sellingGeneralAndAdministrative": "25174000", "netIncomeFromContinuingOperations": "-27723000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "20156000", "longTermDebt": "146000", "shortTermDebt": "12224000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7852000", "reportedCurrency": "USD", "retainedEarnings": "-27720000", "totalLiabilities": "27179000", "otherCurrentAssets": "890000", "totalCurrentAssets": "4744000", "currentLongTermDebt": "12003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15412000", "currentAccountsPayable": "7820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12978000", "totalShareholderEquity": "-1908000", "capitalLeaseObligations": "829000", "otherCurrentLiabilities": "5868000", "totalCurrentLiabilities": "26425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "754000", "cashAndShortTermInvestments": "728000", "commonStockSharesOutstanding": "308000", "intangibleAssetsExcludingGoodwill": "7852000", "cashAndCashEquivalentsAtCarryingValue": "728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27723000", "profitLoss": "None", "dividendPayout": "55000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8907000", "capitalExpenditures": "87000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8277000", "cashflowFromInvestment": "-87000", "stockBasedCompensation": "1470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 62288000, "cost_of_revenue": 44897000, "gross_profit": 17391000, "ebit": -8365000, "ebitda": -5980000, "pretax_income": -13775000, "tax_provision": 6132000, "net_income": -6236000, "net_income_to_common": -6236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1445000, "total_current_assets": 8535000, "total_assets": 26006000, "short_term_debt": 3888000, "long_term_debt": 31603000, "total_debt": 35491000, "total_liabilities": 45736000, "total_equity": -4988000, "shares_outstanding": 3758000, "goodwill_and_intangibles": 16250000 }, "cash_flow": { "operating_cash_flow": -8648000, "capital_expenditure": 17000, "free_cash_flow": -8631000, "dividends_paid": 3185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58773, "ticker_id": 5714, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8365000", "ebitda": "-5980000", "netIncome": "-6236000", "grossProfit": "17391000", "depreciation": "None", "totalRevenue": "62288000", "costOfRevenue": "44897000", "interestIncome": "None", "incomeBeforeTax": "-13775000", "interestExpense": "5410000", "operatingIncome": "-13233000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6132000", "reportedCurrency": "USD", "netInterestIncome": "-5410000", "nonInterestIncome": "None", "operatingExpenses": "30624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2385000", "sellingGeneralAndAdministrative": "30624000", "netIncomeFromContinuingOperations": "-19907000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "26006000", "longTermDebt": "31603000", "shortTermDebt": "3888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9730000", "reportedCurrency": "USD", "retainedEarnings": "-8774000", "totalLiabilities": "45736000", "otherCurrentAssets": "2117000", "totalCurrentAssets": "8535000", "currentLongTermDebt": "3700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17471000", "currentAccountsPayable": "7657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36274000", "totalShareholderEquity": "-4988000", "capitalLeaseObligations": "971000", "otherCurrentLiabilities": "1298000", "totalCurrentLiabilities": "13350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32386000", "cashAndShortTermInvestments": "1445000", "commonStockSharesOutstanding": "3758000", "intangibleAssetsExcludingGoodwill": "9730000", "cashAndCashEquivalentsAtCarryingValue": "1445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19907000", "profitLoss": "None", "dividendPayout": "3185000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8648000", "capitalExpenditures": "17000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4994000", "cashflowFromInvestment": "-17000", "stockBasedCompensation": "1552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2385000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62288000, "cost_of_revenue": 44897000, "gross_profit": 17391000, "research_and_development": null, "selling_general_admin": 30624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8365000, "depreciation_amortisation": 2385000, "ebitda": -5980000, "interest_expense": 5410000, "interest_income": null, "other_non_operating": null, "pretax_income": -13775000, "tax_provision": 6132000, "effective_tax_rate": null, "net_income": -6236000, "net_income_continuing_ops": -19907000, "net_income_to_common": -6236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1445000, "short_term_investments": null, "net_receivables": 4973000, "inventory": null, "other_current_assets": null, "total_current_assets": 8535000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 9730000, "goodwill_and_intangibles": 16250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17471000, "total_assets": 26006000, "short_term_debt": 3888000, "accounts_payable": 7657000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13350000, "long_term_debt": 31603000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32386000, "total_liabilities": 45736000, "total_debt": 35491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8774000, "total_equity": -4988000, "shares_outstanding": 3758000, "operating_cash_flow": -8648000, "stock_based_compensation": 1552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17000, "dividends_paid": 3185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4994000, "free_cash_flow": -8631000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8365000", "ebitda": "-5980000", "netIncome": "-6236000", "grossProfit": "17391000", "depreciation": "None", "totalRevenue": "62288000", "costOfRevenue": "44897000", "interestIncome": "None", "incomeBeforeTax": "-13775000", "interestExpense": "5410000", "operatingIncome": "-13233000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6132000", "reportedCurrency": "USD", "netInterestIncome": "-5410000", "nonInterestIncome": "None", "operatingExpenses": "30624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2385000", "sellingGeneralAndAdministrative": "30624000", "netIncomeFromContinuingOperations": "-19907000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "26006000", "longTermDebt": "31603000", "shortTermDebt": "3888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9730000", "reportedCurrency": "USD", "retainedEarnings": "-8774000", "totalLiabilities": "45736000", "otherCurrentAssets": "2117000", "totalCurrentAssets": "8535000", "currentLongTermDebt": "3700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17471000", "currentAccountsPayable": "7657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36274000", "totalShareholderEquity": "-4988000", "capitalLeaseObligations": "971000", "otherCurrentLiabilities": "1298000", "totalCurrentLiabilities": "13350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32386000", "cashAndShortTermInvestments": "1445000", "commonStockSharesOutstanding": "3758000", "intangibleAssetsExcludingGoodwill": "9730000", "cashAndCashEquivalentsAtCarryingValue": "1445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19907000", "profitLoss": "None", "dividendPayout": "3185000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8648000", "capitalExpenditures": "17000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4994000", "cashflowFromInvestment": "-17000", "stockBasedCompensation": "1552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2385000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 157110000, "cost_of_revenue": 119536000, "gross_profit": 37574000, "ebit": 6645000, "ebitda": 8852000, "pretax_income": 2554000, "tax_provision": 568000, "net_income": 1986000, "net_income_to_common": 1986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5116000, "total_current_assets": 43083000, "total_assets": 69010000, "short_term_debt": 1478000, "long_term_debt": 28578000, "total_debt": 30056000, "total_liabilities": 66682000, "total_equity": 2328000, "shares_outstanding": 14891000, "goodwill_and_intangibles": 18204000 }, "cash_flow": { "operating_cash_flow": 2816000, "capital_expenditure": 178000, "free_cash_flow": 2994000, "dividends_paid": 3185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58778, "ticker_id": 5714, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6645000", "ebitda": "8852000", "netIncome": "1986000", "grossProfit": "37574000", "depreciation": "None", "totalRevenue": "157110000", "costOfRevenue": "119536000", "interestIncome": "None", "incomeBeforeTax": "2554000", "interestExpense": "4378000", "operatingIncome": "6645000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "568000", "reportedCurrency": "USD", "netInterestIncome": "-4378000", "nonInterestIncome": "None", "operatingExpenses": "30929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2207000", "sellingGeneralAndAdministrative": "13199000", "netIncomeFromContinuingOperations": "-6844000" }, "balance": { "goodwill": "6520000", "inventory": "1", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "69010000", "longTermDebt": "28578000", "shortTermDebt": "1478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11684000", "reportedCurrency": "USD", "retainedEarnings": "-3477000", "totalLiabilities": "66682000", "otherCurrentAssets": "759999", "totalCurrentAssets": "43083000", "currentLongTermDebt": "1478000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25927000", "currentAccountsPayable": "25097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30056000", "totalShareholderEquity": "2328000", "capitalLeaseObligations": "899000", "otherCurrentLiabilities": "5398000", "totalCurrentLiabilities": "32354000", "otherNonCurrentLiabilities": "5201000", "totalNonCurrentLiabilities": "34328000", "cashAndShortTermInvestments": "5116000", "commonStockSharesOutstanding": "14891000", "intangibleAssetsExcludingGoodwill": "11684000", "cashAndCashEquivalentsAtCarryingValue": "5116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1986000", "profitLoss": "None", "dividendPayout": "3185000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2816000", "capitalExpenditures": "178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1569000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2986000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 157110000, "cost_of_revenue": 119536000, "gross_profit": 37574000, "research_and_development": null, "selling_general_admin": 13199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6645000, "depreciation_amortisation": 2207000, "ebitda": 8852000, "interest_expense": 4378000, "interest_income": null, "other_non_operating": null, "pretax_income": 2554000, "tax_provision": 568000, "effective_tax_rate": null, "net_income": 1986000, "net_income_continuing_ops": -6844000, "net_income_to_common": 1986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5116000, "short_term_investments": null, "net_receivables": 37207000, "inventory": 1, "other_current_assets": null, "total_current_assets": 43083000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 11684000, "goodwill_and_intangibles": 18204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25927000, "total_assets": 69010000, "short_term_debt": 1478000, "accounts_payable": 25097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32354000, "long_term_debt": 28578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34328000, "total_liabilities": 66682000, "total_debt": 30056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3477000, "total_equity": 2328000, "shares_outstanding": 14891000, "operating_cash_flow": 2816000, "stock_based_compensation": 2199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 3185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1569000, "free_cash_flow": 2994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6645000", "ebitda": "8852000", "netIncome": "1986000", "grossProfit": "37574000", "depreciation": "None", "totalRevenue": "157110000", "costOfRevenue": "119536000", "interestIncome": "None", "incomeBeforeTax": "2554000", "interestExpense": "4378000", "operatingIncome": "6645000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "568000", "reportedCurrency": "USD", "netInterestIncome": "-4378000", "nonInterestIncome": "None", "operatingExpenses": "30929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2207000", "sellingGeneralAndAdministrative": "13199000", "netIncomeFromContinuingOperations": "-6844000" }, "balance": { "goodwill": "6520000", "inventory": "1", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "69010000", "longTermDebt": "28578000", "shortTermDebt": "1478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11684000", "reportedCurrency": "USD", "retainedEarnings": "-3477000", "totalLiabilities": "66682000", "otherCurrentAssets": "759999", "totalCurrentAssets": "43083000", "currentLongTermDebt": "1478000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25927000", "currentAccountsPayable": "25097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30056000", "totalShareholderEquity": "2328000", "capitalLeaseObligations": "899000", "otherCurrentLiabilities": "5398000", "totalCurrentLiabilities": "32354000", "otherNonCurrentLiabilities": "5201000", "totalNonCurrentLiabilities": "34328000", "cashAndShortTermInvestments": "5116000", "commonStockSharesOutstanding": "14891000", "intangibleAssetsExcludingGoodwill": "11684000", "cashAndCashEquivalentsAtCarryingValue": "5116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1986000", "profitLoss": "None", "dividendPayout": "3185000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2816000", "capitalExpenditures": "178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1569000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2986000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 89360000, "cost_of_revenue": 60038000, "gross_profit": 29322000, "ebit": 7724000, "ebitda": 9849000, "pretax_income": 4493000, "tax_provision": 326000, "net_income": 205000, "net_income_to_common": 205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4047000, "total_current_assets": 31284000, "total_assets": 58126000, "short_term_debt": 747000, "long_term_debt": 23063589, "total_debt": 23810589, "total_liabilities": 52531000, "total_equity": 2281000, "shares_outstanding": 14697417, "goodwill_and_intangibles": 20158000 }, "cash_flow": { "operating_cash_flow": 2128667, "capital_expenditure": 687957, "free_cash_flow": 2816624, "dividends_paid": 1692435, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58783, "ticker_id": 5714, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7724000", "ebitda": "9849000", "netIncome": "205000", "grossProfit": "29322000", "depreciation": "None", "totalRevenue": "89360000", "costOfRevenue": "60038000", "interestIncome": "None", "incomeBeforeTax": "4493000", "interestExpense": "3231000", "operatingIncome": "7979000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "326000", "reportedCurrency": "USD", "netInterestIncome": "-3230612", "nonInterestIncome": "None", "operatingExpenses": "21343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3485739", "costofGoodsAndServicesSold": "60038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2125000", "sellingGeneralAndAdministrative": "21343000", "netIncomeFromContinuingOperations": "2919378" }, "balance": { "goodwill": "6520000", "inventory": "1", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "58126000", "longTermDebt": "23063589", "shortTermDebt": "747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13638000", "reportedCurrency": "USD", "retainedEarnings": "-344000", "totalLiabilities": "52531000", "otherCurrentAssets": "883000", "totalCurrentAssets": "31284000", "currentLongTermDebt": "655000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26842000", "currentAccountsPayable": "17695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "673218", "shortLongTermDebtTotal": "24556000", "totalShareholderEquity": "2281000", "capitalLeaseObligations": "837329", "otherCurrentLiabilities": "5409000", "totalCurrentLiabilities": "24572000", "otherNonCurrentLiabilities": "4149619", "totalNonCurrentLiabilities": "27959000", "cashAndShortTermInvestments": "4047000", "commonStockSharesOutstanding": "14697417", "intangibleAssetsExcludingGoodwill": "13638000", "cashAndCashEquivalentsAtCarryingValue": "4047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2919378", "profitLoss": "None", "dividendPayout": "1692435", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2128667", "capitalExpenditures": "687957", "changeInReceivables": "-18499597", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2077688", "cashflowFromInvestment": "-687957", "stockBasedCompensation": "153778", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1692435", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-636978", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14246251", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2124742", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89360000, "cost_of_revenue": 60038000, "gross_profit": 29322000, "research_and_development": null, "selling_general_admin": 21343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7724000, "depreciation_amortisation": 2125000, "ebitda": 9849000, "interest_expense": 3231000, "interest_income": null, "other_non_operating": null, "pretax_income": 4493000, "tax_provision": 326000, "effective_tax_rate": null, "net_income": 205000, "net_income_continuing_ops": 2919378, "net_income_to_common": 205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4047000, "short_term_investments": null, "net_receivables": 26354000, "inventory": 1, "other_current_assets": null, "total_current_assets": 31284000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 13638000, "goodwill_and_intangibles": 20158000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26842000, "total_assets": 58126000, "short_term_debt": 747000, "accounts_payable": 17695000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24572000, "long_term_debt": 23063589, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27959000, "total_liabilities": 52531000, "total_debt": 23810589, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344000, "total_equity": 2281000, "shares_outstanding": 14697417, "operating_cash_flow": 2128667, "stock_based_compensation": 153778, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 687957, "acquisitions": null, "other_investing": null, "investing_cash_flow": -687957, "dividends_paid": 1692435, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2077688, "free_cash_flow": 2816624, "net_change_in_cash": -636978 }, "raw_data": { "income": { "ebit": "7724000", "ebitda": "9849000", "netIncome": "205000", "grossProfit": "29322000", "depreciation": "None", "totalRevenue": "89360000", "costOfRevenue": "60038000", "interestIncome": "None", "incomeBeforeTax": "4493000", "interestExpense": "3231000", "operatingIncome": "7979000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "326000", "reportedCurrency": "USD", "netInterestIncome": "-3230612", "nonInterestIncome": "None", "operatingExpenses": "21343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3485739", "costofGoodsAndServicesSold": "60038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2125000", "sellingGeneralAndAdministrative": "21343000", "netIncomeFromContinuingOperations": "2919378" }, "balance": { "goodwill": "6520000", "inventory": "1", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "58126000", "longTermDebt": "23063589", "shortTermDebt": "747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13638000", "reportedCurrency": "USD", "retainedEarnings": "-344000", "totalLiabilities": "52531000", "otherCurrentAssets": "883000", "totalCurrentAssets": "31284000", "currentLongTermDebt": "655000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26842000", "currentAccountsPayable": "17695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "673218", "shortLongTermDebtTotal": "24556000", "totalShareholderEquity": "2281000", "capitalLeaseObligations": "837329", "otherCurrentLiabilities": "5409000", "totalCurrentLiabilities": "24572000", "otherNonCurrentLiabilities": "4149619", "totalNonCurrentLiabilities": "27959000", "cashAndShortTermInvestments": "4047000", "commonStockSharesOutstanding": "14697417", "intangibleAssetsExcludingGoodwill": "13638000", "cashAndCashEquivalentsAtCarryingValue": "4047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2919378", "profitLoss": "None", "dividendPayout": "1692435", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2128667", "capitalExpenditures": "687957", "changeInReceivables": "-18499597", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2077688", "cashflowFromInvestment": "-687957", "stockBasedCompensation": "153778", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1692435", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-636978", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14246251", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2124742", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 38136862, "cost_of_revenue": 19707737, "gross_profit": 18429125, "ebit": 1740458, "ebitda": 3694276, "pretax_income": -1443571, "tax_provision": 63526, "net_income": -1507097, "net_income_to_common": -1507097, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4684431, "total_current_assets": 13781059, "total_assets": 35999933, "short_term_debt": 620801, "long_term_debt": 20195411, "total_debt": 20816212, "total_liabilities": 36374789, "total_equity": -374856, "shares_outstanding": 4000000, "goodwill_and_intangibles": 22111214 }, "cash_flow": { "operating_cash_flow": 3751151, "capital_expenditure": 687957, "free_cash_flow": 4439108, "dividends_paid": 1236049, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58788, "ticker_id": 5714, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1740458", "ebitda": "3694276", "netIncome": "-1507097", "grossProfit": "18429125", "depreciation": "None", "totalRevenue": "38136862", "costOfRevenue": "19707737", "interestIncome": "None", "incomeBeforeTax": "-1443571", "interestExpense": "3184029", "operatingIncome": "4384600", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "63526", "reportedCurrency": "USD", "netInterestIncome": "-3184029", "nonInterestIncome": "None", "operatingExpenses": "14044525", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19707737", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1953818", "sellingGeneralAndAdministrative": "14044525", "netIncomeFromContinuingOperations": "-1507097" }, "balance": { "goodwill": "6519636", "inventory": "None", "commonStock": "4294241", "currentDebt": "None", "investments": "None", "totalAssets": "35999933", "longTermDebt": "20195411", "shortTermDebt": "620801", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "15591578", "reportedCurrency": "USD", "retainedEarnings": "-4669097", "totalLiabilities": "36374789", "otherCurrentAssets": "1225447", "totalCurrentAssets": "13781059", "currentLongTermDebt": "550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7871181", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22218874", "currentAccountsPayable": "6710015", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20816212", "totalShareholderEquity": "-374856", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1044907", "totalCurrentLiabilities": "9723816", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26650973", "cashAndShortTermInvestments": "4684431", "commonStockSharesOutstanding": "4000000", "intangibleAssetsExcludingGoodwill": "15591578", "cashAndCashEquivalentsAtCarryingValue": "4684431", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1507097", "profitLoss": "None", "dividendPayout": "1236049", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1278894", "operatingCashflow": "3751151", "capitalExpenditures": "687957", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-678718", "cashflowFromInvestment": "-687957", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1236049", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1953818", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38136862, "cost_of_revenue": 19707737, "gross_profit": 18429125, "research_and_development": null, "selling_general_admin": 14044525, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1740458, "depreciation_amortisation": 1953818, "ebitda": 3694276, "interest_expense": 3184029, "interest_income": null, "other_non_operating": null, "pretax_income": -1443571, "tax_provision": 63526, "effective_tax_rate": null, "net_income": -1507097, "net_income_continuing_ops": -1507097, "net_income_to_common": -1507097, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4684431, "short_term_investments": null, "net_receivables": 7871181, "inventory": null, "other_current_assets": null, "total_current_assets": 13781059, "net_ppe": null, "goodwill": 6519636, "intangible_assets": 15591578, "goodwill_and_intangibles": 22111214, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22218874, "total_assets": 35999933, "short_term_debt": 620801, "accounts_payable": 6710015, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9723816, "long_term_debt": 20195411, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26650973, "total_liabilities": 36374789, "total_debt": 20816212, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4669097, "total_equity": -374856, "shares_outstanding": 4000000, "operating_cash_flow": 3751151, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 687957, "acquisitions": null, "other_investing": null, "investing_cash_flow": -687957, "dividends_paid": 1236049, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -678718, "free_cash_flow": 4439108, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1740458", "ebitda": "3694276", "netIncome": "-1507097", "grossProfit": "18429125", "depreciation": "None", "totalRevenue": "38136862", "costOfRevenue": "19707737", "interestIncome": "None", "incomeBeforeTax": "-1443571", "interestExpense": "3184029", "operatingIncome": "4384600", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "63526", "reportedCurrency": "USD", "netInterestIncome": "-3184029", "nonInterestIncome": "None", "operatingExpenses": "14044525", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19707737", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1953818", "sellingGeneralAndAdministrative": "14044525", "netIncomeFromContinuingOperations": "-1507097" }, "balance": { "goodwill": "6519636", "inventory": "None", "commonStock": "4294241", "currentDebt": "None", "investments": "None", "totalAssets": "35999933", "longTermDebt": "20195411", "shortTermDebt": "620801", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "15591578", "reportedCurrency": "USD", "retainedEarnings": "-4669097", "totalLiabilities": "36374789", "otherCurrentAssets": "1225447", "totalCurrentAssets": "13781059", "currentLongTermDebt": "550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7871181", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22218874", "currentAccountsPayable": "6710015", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20816212", "totalShareholderEquity": "-374856", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1044907", "totalCurrentLiabilities": "9723816", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26650973", "cashAndShortTermInvestments": "4684431", "commonStockSharesOutstanding": "4000000", "intangibleAssetsExcludingGoodwill": "15591578", "cashAndCashEquivalentsAtCarryingValue": "4684431", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1507097", "profitLoss": "None", "dividendPayout": "1236049", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1278894", "operatingCashflow": "3751151", "capitalExpenditures": "687957", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-678718", "cashflowFromInvestment": "-687957", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1236049", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1953818", "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": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 12477519, "cost_of_revenue": 7305209, "gross_profit": 5172310, "ebit": -31011, "ebitda": 457443, "pretax_income": -896066, "tax_provision": 12124, "net_income": -908190, "net_income_to_common": -908190, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1611998, "total_current_assets": 6514718, "total_assets": 30695475, "short_term_debt": 1593060, "long_term_debt": 11780748, "total_debt": 13373808, "total_liabilities": 28327185, "total_equity": 2368290, "shares_outstanding": 2800000, "goodwill_and_intangibles": 24065032 }, "cash_flow": { "operating_cash_flow": -574527, "capital_expenditure": 687957, "free_cash_flow": 113430, "dividends_paid": 117508, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58793, "ticker_id": 5714, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31011", "ebitda": "457443", "netIncome": "-908190", "grossProfit": "5172310", "depreciation": "None", "totalRevenue": "12477519", "costOfRevenue": "7305209", "interestIncome": "None", "incomeBeforeTax": "-896066", "interestExpense": "865055", "operatingIncome": "-844564", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12124", "reportedCurrency": "USD", "netInterestIncome": "-865055", "nonInterestIncome": "None", "operatingExpenses": "6016874", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7305209", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "488454", "sellingGeneralAndAdministrative": "5182467", "netIncomeFromContinuingOperations": "-908190" }, "balance": { "goodwill": "6519636", "inventory": "None", "commonStock": "4294241", "currentDebt": "None", "investments": "None", "totalAssets": "30695475", "longTermDebt": "11780748", "shortTermDebt": "1593060", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "17545396", "reportedCurrency": "USD", "retainedEarnings": "-1925951", "totalLiabilities": "28327185", "otherCurrentAssets": "223344", "totalCurrentAssets": "6514718", "currentLongTermDebt": "1522259", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4679376", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24180757", "currentAccountsPayable": "3263326", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13373808", "totalShareholderEquity": "2368290", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1467429", "totalCurrentLiabilities": "6632497", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21694688", "cashAndShortTermInvestments": "1611998", "commonStockSharesOutstanding": "2800000", "intangibleAssetsExcludingGoodwill": "17545396", "cashAndCashEquivalentsAtCarryingValue": "1611998", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-908190", "profitLoss": "None", "dividendPayout": "117508", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "603741", "operatingCashflow": "-574527", "capitalExpenditures": "687957", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12290082", "cashflowFromInvestment": "-10985849", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117508", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370789", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "488454", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12477519, "cost_of_revenue": 7305209, "gross_profit": 5172310, "research_and_development": null, "selling_general_admin": 5182467, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31011, "depreciation_amortisation": 488454, "ebitda": 457443, "interest_expense": 865055, "interest_income": null, "other_non_operating": null, "pretax_income": -896066, "tax_provision": 12124, "effective_tax_rate": null, "net_income": -908190, "net_income_continuing_ops": -908190, "net_income_to_common": -908190, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1611998, "short_term_investments": null, "net_receivables": 4679376, "inventory": null, "other_current_assets": null, "total_current_assets": 6514718, "net_ppe": null, "goodwill": 6519636, "intangible_assets": 17545396, "goodwill_and_intangibles": 24065032, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24180757, "total_assets": 30695475, "short_term_debt": 1593060, "accounts_payable": 3263326, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6632497, "long_term_debt": 11780748, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21694688, "total_liabilities": 28327185, "total_debt": 13373808, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1925951, "total_equity": 2368290, "shares_outstanding": 2800000, "operating_cash_flow": -574527, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 687957, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10985849, "dividends_paid": 117508, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12290082, "free_cash_flow": 113430, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31011", "ebitda": "457443", "netIncome": "-908190", "grossProfit": "5172310", "depreciation": "None", "totalRevenue": "12477519", "costOfRevenue": "7305209", "interestIncome": "None", "incomeBeforeTax": "-896066", "interestExpense": "865055", "operatingIncome": "-844564", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12124", "reportedCurrency": "USD", "netInterestIncome": "-865055", "nonInterestIncome": "None", "operatingExpenses": "6016874", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7305209", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "488454", "sellingGeneralAndAdministrative": "5182467", "netIncomeFromContinuingOperations": "-908190" }, "balance": { "goodwill": "6519636", "inventory": "None", "commonStock": "4294241", "currentDebt": "None", "investments": "None", "totalAssets": "30695475", "longTermDebt": "11780748", "shortTermDebt": "1593060", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "17545396", "reportedCurrency": "USD", "retainedEarnings": "-1925951", "totalLiabilities": "28327185", "otherCurrentAssets": "223344", "totalCurrentAssets": "6514718", "currentLongTermDebt": "1522259", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4679376", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24180757", "currentAccountsPayable": "3263326", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13373808", "totalShareholderEquity": "2368290", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1467429", "totalCurrentLiabilities": "6632497", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21694688", "cashAndShortTermInvestments": "1611998", "commonStockSharesOutstanding": "2800000", "intangibleAssetsExcludingGoodwill": "17545396", "cashAndCashEquivalentsAtCarryingValue": "1611998", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-908190", "profitLoss": "None", "dividendPayout": "117508", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "603741", "operatingCashflow": "-574527", "capitalExpenditures": "687957", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12290082", "cashflowFromInvestment": "-10985849", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117508", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370789", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "488454", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 6271107, "cost_of_revenue": 4536677, "gross_profit": 1734430, "ebit": -872468, "ebitda": -787526, "pretax_income": -844631, "tax_provision": 39137, "net_income": -883768, "net_income_to_common": -883768, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 882292, "total_current_assets": 1783898, "total_assets": 4223334, "short_term_debt": null, "long_term_debt": 1253403, "total_debt": 1253403, "total_liabilities": 5494176, "total_equity": -1270842, "shares_outstanding": 2800000, "goodwill_and_intangibles": 2423936 }, "cash_flow": { "operating_cash_flow": 210243, "capital_expenditure": 687957, "free_cash_flow": 898200, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58794, "ticker_id": 5714, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-872468", "ebitda": "-787526", "netIncome": "-883768", "grossProfit": "1734430", "depreciation": "None", "totalRevenue": "6271107", "costOfRevenue": "4536677", "interestIncome": "None", "incomeBeforeTax": "-844631", "interestExpense": "57105", "operatingIncome": "-872468", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39137", "reportedCurrency": "USD", "netInterestIncome": "-57105", "nonInterestIncome": "None", "operatingExpenses": "2606898", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4536677", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "872468", "sellingGeneralAndAdministrative": "2606898", "netIncomeFromContinuingOperations": "-883768" }, "balance": { "goodwill": "2423936", "inventory": "None", "commonStock": "200", "currentDebt": "None", "investments": "None", "totalAssets": "4223334", "longTermDebt": "1253403", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-900253", "totalLiabilities": "5494176", "otherCurrentAssets": "67535", "totalCurrentAssets": "1783898", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "834071", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2439436", "currentAccountsPayable": "3096495", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1253403", "totalShareholderEquity": "-1270842", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "977966", "totalCurrentLiabilities": "4116406", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1377770", "cashAndShortTermInvestments": "882292", "commonStockSharesOutstanding": "2800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "882292", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-883768", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "281340", "operatingCashflow": "210243", "capitalExpenditures": "687957", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43001", "cashflowFromInvestment": "-10985849", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "488454", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6271107, "cost_of_revenue": 4536677, "gross_profit": 1734430, "research_and_development": null, "selling_general_admin": 2606898, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -872468, "depreciation_amortisation": 872468, "ebitda": -787526, "interest_expense": 57105, "interest_income": null, "other_non_operating": null, "pretax_income": -844631, "tax_provision": 39137, "effective_tax_rate": null, "net_income": -883768, "net_income_continuing_ops": -883768, "net_income_to_common": -883768, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 882292, "short_term_investments": null, "net_receivables": 834071, "inventory": null, "other_current_assets": null, "total_current_assets": 1783898, "net_ppe": null, "goodwill": 2423936, "intangible_assets": null, "goodwill_and_intangibles": 2423936, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2439436, "total_assets": 4223334, "short_term_debt": null, "accounts_payable": 3096495, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4116406, "long_term_debt": 1253403, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1377770, "total_liabilities": 5494176, "total_debt": 1253403, "preferred_stock": null, "minority_interest": null, "retained_earnings": -900253, "total_equity": -1270842, "shares_outstanding": 2800000, "operating_cash_flow": 210243, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 687957, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10985849, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43001, "free_cash_flow": 898200, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-872468", "ebitda": "-787526", "netIncome": "-883768", "grossProfit": "1734430", "depreciation": "None", "totalRevenue": "6271107", "costOfRevenue": "4536677", "interestIncome": "None", "incomeBeforeTax": "-844631", "interestExpense": "57105", "operatingIncome": "-872468", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39137", "reportedCurrency": "USD", "netInterestIncome": "-57105", "nonInterestIncome": "None", "operatingExpenses": "2606898", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4536677", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "872468", "sellingGeneralAndAdministrative": "2606898", "netIncomeFromContinuingOperations": "-883768" }, "balance": { "goodwill": "2423936", "inventory": "None", "commonStock": "200", "currentDebt": "None", "investments": "None", "totalAssets": "4223334", "longTermDebt": "1253403", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-900253", "totalLiabilities": "5494176", "otherCurrentAssets": "67535", "totalCurrentAssets": "1783898", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "834071", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2439436", "currentAccountsPayable": "3096495", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1253403", "totalShareholderEquity": "-1270842", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "977966", "totalCurrentLiabilities": "4116406", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1377770", "cashAndShortTermInvestments": "882292", "commonStockSharesOutstanding": "2800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "882292", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-883768", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "281340", "operatingCashflow": "210243", "capitalExpenditures": "687957", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43001", "cashflowFromInvestment": "-10985849", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "488454", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 6680000, "cost_of_revenue": 7933000, "gross_profit": -1253000, "ebit": -3251000, "ebitda": -2757000, "pretax_income": -5571000, "tax_provision": -321000, "net_income": -5250000, "net_income_to_common": -5250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 796000, "total_current_assets": 4404000, "total_assets": 19259000, "short_term_debt": 16774999, "long_term_debt": 145000, "total_debt": 16919999, "total_liabilities": 28980000, "total_equity": -4566000, "shares_outstanding": 575000, "goodwill_and_intangibles": 13958000 }, "cash_flow": { "operating_cash_flow": -1050000, "capital_expenditure": 0, "free_cash_flow": -1050000, "dividends_paid": 457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58766, "ticker_id": 5714, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3251000", "ebitda": "-2757000", "netIncome": "-5250000", "grossProfit": "-1253000", "depreciation": "None", "totalRevenue": "6680000", "costOfRevenue": "7933000", "interestIncome": "None", "incomeBeforeTax": "-5571000", "interestExpense": "563000", "operatingIncome": "-3251000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-321000", "reportedCurrency": "USD", "netInterestIncome": "-563000", "nonInterestIncome": "None", "operatingExpenses": "1998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "494000", "sellingGeneralAndAdministrative": "2492000", "netIncomeFromContinuingOperations": "-5571000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "19259000", "longTermDebt": "145000", "shortTermDebt": "16774999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7438000", "reportedCurrency": "USD", "retainedEarnings": "-32970000", "totalLiabilities": "28980000", "otherCurrentAssets": "826000", "totalCurrentAssets": "4404000", "currentLongTermDebt": "16548000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14855000", "currentAccountsPayable": "8294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17469999", "totalShareholderEquity": "-4566000", "capitalLeaseObligations": "777000", "otherCurrentLiabilities": "2440000", "totalCurrentLiabilities": "28285000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "695000", "cashAndShortTermInvestments": "796000", "commonStockSharesOutstanding": "575000", "intangibleAssetsExcludingGoodwill": "7438000", "cashAndCashEquivalentsAtCarryingValue": "796000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5250000", "profitLoss": "None", "dividendPayout": "457000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1050000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1118000", "cashflowFromInvestment": "None", "stockBasedCompensation": "183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6680000, "cost_of_revenue": 7933000, "gross_profit": -1253000, "research_and_development": null, "selling_general_admin": 2492000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3251000, "depreciation_amortisation": 494000, "ebitda": -2757000, "interest_expense": 563000, "interest_income": null, "other_non_operating": null, "pretax_income": -5571000, "tax_provision": -321000, "effective_tax_rate": null, "net_income": -5250000, "net_income_continuing_ops": -5571000, "net_income_to_common": -5250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 796000, "short_term_investments": null, "net_receivables": 2782000, "inventory": null, "other_current_assets": null, "total_current_assets": 4404000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 7438000, "goodwill_and_intangibles": 13958000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14855000, "total_assets": 19259000, "short_term_debt": 16774999, "accounts_payable": 8294000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28285000, "long_term_debt": 145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 695000, "total_liabilities": 28980000, "total_debt": 16919999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32970000, "total_equity": -4566000, "shares_outstanding": 575000, "operating_cash_flow": -1050000, "stock_based_compensation": 183000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1118000, "free_cash_flow": -1050000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3251000", "ebitda": "-2757000", "netIncome": "-5250000", "grossProfit": "-1253000", "depreciation": "None", "totalRevenue": "6680000", "costOfRevenue": "7933000", "interestIncome": "None", "incomeBeforeTax": "-5571000", "interestExpense": "563000", "operatingIncome": "-3251000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-321000", "reportedCurrency": "USD", "netInterestIncome": "-563000", "nonInterestIncome": "None", "operatingExpenses": "1998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "494000", "sellingGeneralAndAdministrative": "2492000", "netIncomeFromContinuingOperations": "-5571000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "19259000", "longTermDebt": "145000", "shortTermDebt": "16774999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7438000", "reportedCurrency": "USD", "retainedEarnings": "-32970000", "totalLiabilities": "28980000", "otherCurrentAssets": "826000", "totalCurrentAssets": "4404000", "currentLongTermDebt": "16548000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14855000", "currentAccountsPayable": "8294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17469999", "totalShareholderEquity": "-4566000", "capitalLeaseObligations": "777000", "otherCurrentLiabilities": "2440000", "totalCurrentLiabilities": "28285000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "695000", "cashAndShortTermInvestments": "796000", "commonStockSharesOutstanding": "575000", "intangibleAssetsExcludingGoodwill": "7438000", "cashAndCashEquivalentsAtCarryingValue": "796000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5250000", "profitLoss": "None", "dividendPayout": "457000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1050000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1118000", "cashflowFromInvestment": "None", "stockBasedCompensation": "183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 8408000, "cost_of_revenue": 6158000, "gross_profit": 2250000, "ebit": -10645000, "ebitda": -10137000, "pretax_income": -12587000, "tax_provision": -925000, "net_income": -11662000, "net_income_to_common": -11662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728000, "total_current_assets": 4744000, "total_assets": 20156000, "short_term_debt": 12224000, "long_term_debt": 146000, "total_debt": 12370000, "total_liabilities": 27179000, "total_equity": -1908000, "shares_outstanding": 691000, "goodwill_and_intangibles": 14372000 }, "cash_flow": { "operating_cash_flow": -1871000, "capital_expenditure": 49000, "free_cash_flow": -1822000, "dividends_paid": 55000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58767, "ticker_id": 5714, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10645000", "ebitda": "-10137000", "netIncome": "-11662000", "grossProfit": "2250000", "depreciation": "None", "totalRevenue": "8408000", "costOfRevenue": "6158000", "interestIncome": "None", "incomeBeforeTax": "-12587000", "interestExpense": "464000", "operatingIncome": "-4495000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-925000", "reportedCurrency": "USD", "netInterestIncome": "-464000", "nonInterestIncome": "None", "operatingExpenses": "6745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "508000", "sellingGeneralAndAdministrative": "3160000", "netIncomeFromContinuingOperations": "-12587000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "20156000", "longTermDebt": "146000", "shortTermDebt": "12224000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7852000", "reportedCurrency": "USD", "retainedEarnings": "-27720000", "totalLiabilities": "27179000", "otherCurrentAssets": "890000", "totalCurrentAssets": "4744000", "currentLongTermDebt": "12003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15412000", "currentAccountsPayable": "7820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12978000", "totalShareholderEquity": "-1908000", "capitalLeaseObligations": "829000", "otherCurrentLiabilities": "5868000", "totalCurrentLiabilities": "26425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "754000", "cashAndShortTermInvestments": "728000", "commonStockSharesOutstanding": "691000", "intangibleAssetsExcludingGoodwill": "7852000", "cashAndCashEquivalentsAtCarryingValue": "728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12587000", "profitLoss": "None", "dividendPayout": "55000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1871000", "capitalExpenditures": "49000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1777000", "cashflowFromInvestment": "-49000", "stockBasedCompensation": "391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8408000, "cost_of_revenue": 6158000, "gross_profit": 2250000, "research_and_development": null, "selling_general_admin": 3160000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10645000, "depreciation_amortisation": 508000, "ebitda": -10137000, "interest_expense": 464000, "interest_income": null, "other_non_operating": null, "pretax_income": -12587000, "tax_provision": -925000, "effective_tax_rate": null, "net_income": -11662000, "net_income_continuing_ops": -12587000, "net_income_to_common": -11662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 728000, "short_term_investments": null, "net_receivables": 3126000, "inventory": null, "other_current_assets": null, "total_current_assets": 4744000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 7852000, "goodwill_and_intangibles": 14372000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15412000, "total_assets": 20156000, "short_term_debt": 12224000, "accounts_payable": 7820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26425000, "long_term_debt": 146000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 754000, "total_liabilities": 27179000, "total_debt": 12370000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27720000, "total_equity": -1908000, "shares_outstanding": 691000, "operating_cash_flow": -1871000, "stock_based_compensation": 391000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49000, "dividends_paid": 55000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1777000, "free_cash_flow": -1822000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10645000", "ebitda": "-10137000", "netIncome": "-11662000", "grossProfit": "2250000", "depreciation": "None", "totalRevenue": "8408000", "costOfRevenue": "6158000", "interestIncome": "None", "incomeBeforeTax": "-12587000", "interestExpense": "464000", "operatingIncome": "-4495000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-925000", "reportedCurrency": "USD", "netInterestIncome": "-464000", "nonInterestIncome": "None", "operatingExpenses": "6745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "508000", "sellingGeneralAndAdministrative": "3160000", "netIncomeFromContinuingOperations": "-12587000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "20156000", "longTermDebt": "146000", "shortTermDebt": "12224000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7852000", "reportedCurrency": "USD", "retainedEarnings": "-27720000", "totalLiabilities": "27179000", "otherCurrentAssets": "890000", "totalCurrentAssets": "4744000", "currentLongTermDebt": "12003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15412000", "currentAccountsPayable": "7820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12978000", "totalShareholderEquity": "-1908000", "capitalLeaseObligations": "829000", "otherCurrentLiabilities": "5868000", "totalCurrentLiabilities": "26425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "754000", "cashAndShortTermInvestments": "728000", "commonStockSharesOutstanding": "691000", "intangibleAssetsExcludingGoodwill": "7852000", "cashAndCashEquivalentsAtCarryingValue": "728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12587000", "profitLoss": "None", "dividendPayout": "55000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1871000", "capitalExpenditures": "49000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1777000", "cashflowFromInvestment": "-49000", "stockBasedCompensation": "391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 7984000, "cost_of_revenue": 5770000, "gross_profit": 2214000, "ebit": -5000000, "ebitda": -4442000, "pretax_income": -5000000, "tax_provision": null, "net_income": -2680000, "net_income_to_common": -2680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 871000, "total_current_assets": 6603000, "total_assets": 22535000, "short_term_debt": 5146000, "long_term_debt": 10817000, "total_debt": 15963000, "total_liabilities": 29230000, "total_equity": -1169000, "shares_outstanding": 3758000, "goodwill_and_intangibles": 14785000 }, "cash_flow": { "operating_cash_flow": -1638000, "capital_expenditure": 0, "free_cash_flow": -1638000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58769, "ticker_id": 5714, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5000000", "ebitda": "-4442000", "netIncome": "-2680000", "grossProfit": "2214000", "depreciation": "None", "totalRevenue": "7984000", "costOfRevenue": "5770000", "interestIncome": "450000", "incomeBeforeTax": "-5000000", "interestExpense": "1104000", "operatingIncome": "-3911000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1104000", "nonInterestIncome": "None", "operatingExpenses": "6125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "558000", "sellingGeneralAndAdministrative": "2501000", "netIncomeFromContinuingOperations": "-5000000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "22535000", "longTermDebt": "10817000", "shortTermDebt": "5146000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8265000", "reportedCurrency": "USD", "retainedEarnings": "-16058000", "totalLiabilities": "29230000", "otherCurrentAssets": "2138000", "totalCurrentAssets": "6603000", "currentLongTermDebt": "4931000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15932000", "currentAccountsPayable": "8183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16629000", "totalShareholderEquity": "-1169000", "capitalLeaseObligations": "881000", "otherCurrentLiabilities": "3870000", "totalCurrentLiabilities": "17747000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11483000", "cashAndShortTermInvestments": "871000", "commonStockSharesOutstanding": "3758000", "intangibleAssetsExcludingGoodwill": "8265000", "cashAndCashEquivalentsAtCarryingValue": "871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1638000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "916000", "cashflowFromInvestment": "None", "stockBasedCompensation": "374000", "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": "603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7984000, "cost_of_revenue": 5770000, "gross_profit": 2214000, "research_and_development": null, "selling_general_admin": 2501000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5000000, "depreciation_amortisation": 558000, "ebitda": -4442000, "interest_expense": 1104000, "interest_income": null, "other_non_operating": null, "pretax_income": -5000000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2680000, "net_income_continuing_ops": -5000000, "net_income_to_common": -2680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 871000, "short_term_investments": null, "net_receivables": 3594000, "inventory": null, "other_current_assets": null, "total_current_assets": 6603000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 8265000, "goodwill_and_intangibles": 14785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15932000, "total_assets": 22535000, "short_term_debt": 5146000, "accounts_payable": 8183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17747000, "long_term_debt": 10817000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11483000, "total_liabilities": 29230000, "total_debt": 15963000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16058000, "total_equity": -1169000, "shares_outstanding": 3758000, "operating_cash_flow": -1638000, "stock_based_compensation": 374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 916000, "free_cash_flow": -1638000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5000000", "ebitda": "-4442000", "netIncome": "-2680000", "grossProfit": "2214000", "depreciation": "None", "totalRevenue": "7984000", "costOfRevenue": "5770000", "interestIncome": "450000", "incomeBeforeTax": "-5000000", "interestExpense": "1104000", "operatingIncome": "-3911000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1104000", "nonInterestIncome": "None", "operatingExpenses": "6125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "558000", "sellingGeneralAndAdministrative": "2501000", "netIncomeFromContinuingOperations": "-5000000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "22535000", "longTermDebt": "10817000", "shortTermDebt": "5146000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8265000", "reportedCurrency": "USD", "retainedEarnings": "-16058000", "totalLiabilities": "29230000", "otherCurrentAssets": "2138000", "totalCurrentAssets": "6603000", "currentLongTermDebt": "4931000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15932000", "currentAccountsPayable": "8183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16629000", "totalShareholderEquity": "-1169000", "capitalLeaseObligations": "881000", "otherCurrentLiabilities": "3870000", "totalCurrentLiabilities": "17747000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11483000", "cashAndShortTermInvestments": "871000", "commonStockSharesOutstanding": "3758000", "intangibleAssetsExcludingGoodwill": "8265000", "cashAndCashEquivalentsAtCarryingValue": "871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1638000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "916000", "cashflowFromInvestment": "None", "stockBasedCompensation": "374000", "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": "603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 10144000, "cost_of_revenue": 6583000, "gross_profit": 3561000, "ebit": -2995000, "ebitda": -2385000, "pretax_income": -4196000, "tax_provision": -1947000, "net_income": -2249000, "net_income_to_common": -2249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1593000, "total_current_assets": 6727000, "total_assets": 23326000, "short_term_debt": 4750000, "long_term_debt": 33510000, "total_debt": 38260000, "total_liabilities": 47907000, "total_equity": -10580000, "shares_outstanding": 3758000, "goodwill_and_intangibles": 15273000 }, "cash_flow": { "operating_cash_flow": -2690000, "capital_expenditure": 23000, "free_cash_flow": -2667000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58770, "ticker_id": 5714, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2995000", "ebitda": "-2385000", "netIncome": "-2249000", "grossProfit": "3561000", "depreciation": "None", "totalRevenue": "10144000", "costOfRevenue": "6583000", "interestIncome": "None", "incomeBeforeTax": "-4196000", "interestExpense": "1789000", "operatingIncome": "-2426000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1947000", "reportedCurrency": "USD", "netInterestIncome": "-1789000", "nonInterestIncome": "None", "operatingExpenses": "5987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "610000", "sellingGeneralAndAdministrative": "5987000", "netIncomeFromContinuingOperations": "-4196000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "23326000", "longTermDebt": "33510000", "shortTermDebt": "4750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8753000", "reportedCurrency": "USD", "retainedEarnings": "-13378000", "totalLiabilities": "47907000", "otherCurrentAssets": "1243000", "totalCurrentAssets": "6727000", "currentLongTermDebt": "4542000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16599000", "currentAccountsPayable": "6457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38982000", "totalShareholderEquity": "-10580000", "capitalLeaseObligations": "930000", "otherCurrentLiabilities": "1857000", "totalCurrentLiabilities": "13675000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34232000", "cashAndShortTermInvestments": "1593000", "commonStockSharesOutstanding": "3758000", "intangibleAssetsExcludingGoodwill": "8753000", "cashAndCashEquivalentsAtCarryingValue": "1593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2690000", "capitalExpenditures": "23000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2517000", "cashflowFromInvestment": "-23000", "stockBasedCompensation": "389000", "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": "610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10144000, "cost_of_revenue": 6583000, "gross_profit": 3561000, "research_and_development": null, "selling_general_admin": 5987000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2995000, "depreciation_amortisation": 610000, "ebitda": -2385000, "interest_expense": 1789000, "interest_income": null, "other_non_operating": null, "pretax_income": -4196000, "tax_provision": -1947000, "effective_tax_rate": null, "net_income": -2249000, "net_income_continuing_ops": -4196000, "net_income_to_common": -2249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1593000, "short_term_investments": null, "net_receivables": 3891000, "inventory": null, "other_current_assets": null, "total_current_assets": 6727000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 8753000, "goodwill_and_intangibles": 15273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16599000, "total_assets": 23326000, "short_term_debt": 4750000, "accounts_payable": 6457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13675000, "long_term_debt": 33510000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34232000, "total_liabilities": 47907000, "total_debt": 38260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13378000, "total_equity": -10580000, "shares_outstanding": 3758000, "operating_cash_flow": -2690000, "stock_based_compensation": 389000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2517000, "free_cash_flow": -2667000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2995000", "ebitda": "-2385000", "netIncome": "-2249000", "grossProfit": "3561000", "depreciation": "None", "totalRevenue": "10144000", "costOfRevenue": "6583000", "interestIncome": "None", "incomeBeforeTax": "-4196000", "interestExpense": "1789000", "operatingIncome": "-2426000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1947000", "reportedCurrency": "USD", "netInterestIncome": "-1789000", "nonInterestIncome": "None", "operatingExpenses": "5987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "610000", "sellingGeneralAndAdministrative": "5987000", "netIncomeFromContinuingOperations": "-4196000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "23326000", "longTermDebt": "33510000", "shortTermDebt": "4750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8753000", "reportedCurrency": "USD", "retainedEarnings": "-13378000", "totalLiabilities": "47907000", "otherCurrentAssets": "1243000", "totalCurrentAssets": "6727000", "currentLongTermDebt": "4542000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16599000", "currentAccountsPayable": "6457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38982000", "totalShareholderEquity": "-10580000", "capitalLeaseObligations": "930000", "otherCurrentLiabilities": "1857000", "totalCurrentLiabilities": "13675000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34232000", "cashAndShortTermInvestments": "1593000", "commonStockSharesOutstanding": "3758000", "intangibleAssetsExcludingGoodwill": "8753000", "cashAndCashEquivalentsAtCarryingValue": "1593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2690000", "capitalExpenditures": "23000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2517000", "cashflowFromInvestment": "-23000", "stockBasedCompensation": "389000", "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": "610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 8157000, "cost_of_revenue": 5764000, "gross_profit": 2393000, "ebit": -4735000, "ebitda": -4133000, "pretax_income": -5940000, "tax_provision": -3585000, "net_income": -2355000, "net_income_to_common": -2355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1789000, "total_current_assets": 6881000, "total_assets": 23817000, "short_term_debt": 4324000, "long_term_debt": 32878000, "total_debt": 37202000, "total_liabilities": 47132000, "total_equity": -7335000, "shares_outstanding": 3758000, "goodwill_and_intangibles": 15762000 }, "cash_flow": { "operating_cash_flow": -2708000, "capital_expenditure": 15000, "free_cash_flow": -2693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58771, "ticker_id": 5714, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4735000", "ebitda": "-4133000", "netIncome": "-2355000", "grossProfit": "2393000", "depreciation": "None", "totalRevenue": "8157000", "costOfRevenue": "5764000", "interestIncome": "None", "incomeBeforeTax": "-5940000", "interestExpense": "1846000", "operatingIncome": "-3924000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3585000", "reportedCurrency": "USD", "netInterestIncome": "-1846000", "nonInterestIncome": "None", "operatingExpenses": "6317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "602000", "sellingGeneralAndAdministrative": "6317000", "netIncomeFromContinuingOperations": "-5940000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "23817000", "longTermDebt": "32878000", "shortTermDebt": "4324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9242000", "reportedCurrency": "USD", "retainedEarnings": "-11129000", "totalLiabilities": "47132000", "otherCurrentAssets": "701000", "totalCurrentAssets": "6881000", "currentLongTermDebt": "4122000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16936000", "currentAccountsPayable": "7024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37978000", "totalShareholderEquity": "-7335000", "capitalLeaseObligations": "978000", "otherCurrentLiabilities": "1553000", "totalCurrentLiabilities": "13478000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33654000", "cashAndShortTermInvestments": "1789000", "commonStockSharesOutstanding": "3758000", "intangibleAssetsExcludingGoodwill": "9242000", "cashAndCashEquivalentsAtCarryingValue": "1789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5940000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2708000", "capitalExpenditures": "15000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3067000", "cashflowFromInvestment": "-15000", "stockBasedCompensation": "316000", "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": "602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8157000, "cost_of_revenue": 5764000, "gross_profit": 2393000, "research_and_development": null, "selling_general_admin": 6317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4735000, "depreciation_amortisation": 602000, "ebitda": -4133000, "interest_expense": 1846000, "interest_income": null, "other_non_operating": null, "pretax_income": -5940000, "tax_provision": -3585000, "effective_tax_rate": null, "net_income": -2355000, "net_income_continuing_ops": -5940000, "net_income_to_common": -2355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1789000, "short_term_investments": null, "net_receivables": 4391000, "inventory": null, "other_current_assets": null, "total_current_assets": 6881000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 9242000, "goodwill_and_intangibles": 15762000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16936000, "total_assets": 23817000, "short_term_debt": 4324000, "accounts_payable": 7024000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13478000, "long_term_debt": 32878000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33654000, "total_liabilities": 47132000, "total_debt": 37202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11129000, "total_equity": -7335000, "shares_outstanding": 3758000, "operating_cash_flow": -2708000, "stock_based_compensation": 316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3067000, "free_cash_flow": -2693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4735000", "ebitda": "-4133000", "netIncome": "-2355000", "grossProfit": "2393000", "depreciation": "None", "totalRevenue": "8157000", "costOfRevenue": "5764000", "interestIncome": "None", "incomeBeforeTax": "-5940000", "interestExpense": "1846000", "operatingIncome": "-3924000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3585000", "reportedCurrency": "USD", "netInterestIncome": "-1846000", "nonInterestIncome": "None", "operatingExpenses": "6317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "602000", "sellingGeneralAndAdministrative": "6317000", "netIncomeFromContinuingOperations": "-5940000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "23817000", "longTermDebt": "32878000", "shortTermDebt": "4324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9242000", "reportedCurrency": "USD", "retainedEarnings": "-11129000", "totalLiabilities": "47132000", "otherCurrentAssets": "701000", "totalCurrentAssets": "6881000", "currentLongTermDebt": "4122000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16936000", "currentAccountsPayable": "7024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37978000", "totalShareholderEquity": "-7335000", "capitalLeaseObligations": "978000", "otherCurrentLiabilities": "1553000", "totalCurrentLiabilities": "13478000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33654000", "cashAndShortTermInvestments": "1789000", "commonStockSharesOutstanding": "3758000", "intangibleAssetsExcludingGoodwill": "9242000", "cashAndCashEquivalentsAtCarryingValue": "1789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5940000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2708000", "capitalExpenditures": "15000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3067000", "cashflowFromInvestment": "-15000", "stockBasedCompensation": "316000", "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": "602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 9083000, "cost_of_revenue": 6136000, "gross_profit": 2947000, "ebit": -5227000, "ebitda": -4627000, "pretax_income": -6569000, "tax_provision": 3044000, "net_income": -2181000, "net_income_to_common": -2181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1445000, "total_current_assets": 8535000, "total_assets": 26006000, "short_term_debt": 3888000, "long_term_debt": 31603000, "total_debt": 35491000, "total_liabilities": 45736000, "total_equity": -4988000, "shares_outstanding": 4029000, "goodwill_and_intangibles": 16250000 }, "cash_flow": { "operating_cash_flow": -1553000, "capital_expenditure": 0, "free_cash_flow": -1553000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58772, "ticker_id": 5714, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5227000", "ebitda": "-4627000", "netIncome": "-2181000", "grossProfit": "2947000", "depreciation": "None", "totalRevenue": "9083000", "costOfRevenue": "6136000", "interestIncome": "None", "incomeBeforeTax": "-6569000", "interestExpense": "1342000", "operatingIncome": "-4704000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3044000", "reportedCurrency": "USD", "netInterestIncome": "-1342000", "nonInterestIncome": "None", "operatingExpenses": "7651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "600000", "sellingGeneralAndAdministrative": "7651000", "netIncomeFromContinuingOperations": "-6569000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "26006000", "longTermDebt": "31603000", "shortTermDebt": "3888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9730000", "reportedCurrency": "USD", "retainedEarnings": "-8774000", "totalLiabilities": "45736000", "otherCurrentAssets": "755000", "totalCurrentAssets": "8535000", "currentLongTermDebt": "3700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17471000", "currentAccountsPayable": "7657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36274000", "totalShareholderEquity": "-4988000", "capitalLeaseObligations": "971000", "otherCurrentLiabilities": "1298000", "totalCurrentLiabilities": "13350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32386000", "cashAndShortTermInvestments": "1445000", "commonStockSharesOutstanding": "4029000", "intangibleAssetsExcludingGoodwill": "9730000", "cashAndCashEquivalentsAtCarryingValue": "1445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6569000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1553000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1089000", "cashflowFromInvestment": "None", "stockBasedCompensation": "741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9083000, "cost_of_revenue": 6136000, "gross_profit": 2947000, "research_and_development": null, "selling_general_admin": 7651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5227000, "depreciation_amortisation": 600000, "ebitda": -4627000, "interest_expense": 1342000, "interest_income": null, "other_non_operating": null, "pretax_income": -6569000, "tax_provision": 3044000, "effective_tax_rate": null, "net_income": -2181000, "net_income_continuing_ops": -6569000, "net_income_to_common": -2181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1445000, "short_term_investments": null, "net_receivables": 6335000, "inventory": null, "other_current_assets": null, "total_current_assets": 8535000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 9730000, "goodwill_and_intangibles": 16250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17471000, "total_assets": 26006000, "short_term_debt": 3888000, "accounts_payable": 7657000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13350000, "long_term_debt": 31603000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32386000, "total_liabilities": 45736000, "total_debt": 35491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8774000, "total_equity": -4988000, "shares_outstanding": 4029000, "operating_cash_flow": -1553000, "stock_based_compensation": 741000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1089000, "free_cash_flow": -1553000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5227000", "ebitda": "-4627000", "netIncome": "-2181000", "grossProfit": "2947000", "depreciation": "None", "totalRevenue": "9083000", "costOfRevenue": "6136000", "interestIncome": "None", "incomeBeforeTax": "-6569000", "interestExpense": "1342000", "operatingIncome": "-4704000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3044000", "reportedCurrency": "USD", "netInterestIncome": "-1342000", "nonInterestIncome": "None", "operatingExpenses": "7651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "600000", "sellingGeneralAndAdministrative": "7651000", "netIncomeFromContinuingOperations": "-6569000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "26006000", "longTermDebt": "31603000", "shortTermDebt": "3888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9730000", "reportedCurrency": "USD", "retainedEarnings": "-8774000", "totalLiabilities": "45736000", "otherCurrentAssets": "755000", "totalCurrentAssets": "8535000", "currentLongTermDebt": "3700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17471000", "currentAccountsPayable": "7657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36274000", "totalShareholderEquity": "-4988000", "capitalLeaseObligations": "971000", "otherCurrentLiabilities": "1298000", "totalCurrentLiabilities": "13350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32386000", "cashAndShortTermInvestments": "1445000", "commonStockSharesOutstanding": "4029000", "intangibleAssetsExcludingGoodwill": "9730000", "cashAndCashEquivalentsAtCarryingValue": "1445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6569000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1553000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1089000", "cashflowFromInvestment": "None", "stockBasedCompensation": "741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 9075000, "cost_of_revenue": 5561000, "gross_profit": 3514000, "ebit": 1642000, "ebitda": 2248000, "pretax_income": 229000, "tax_provision": 6606000, "net_income": -2690000, "net_income_to_common": -2690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4087000, "total_current_assets": 11486000, "total_assets": 31291000, "short_term_debt": 36850000, "long_term_debt": 150000, "total_debt": 37000000, "total_liabilities": 46281000, "total_equity": -3097000, "shares_outstanding": 3793000, "goodwill_and_intangibles": 16739000 }, "cash_flow": { "operating_cash_flow": 3016000, "capital_expenditure": 7000, "free_cash_flow": 3023000, "dividends_paid": 1196667, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58774, "ticker_id": 5714, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1642000", "ebitda": "2248000", "netIncome": "-2690000", "grossProfit": "3514000", "depreciation": "None", "totalRevenue": "9075000", "costOfRevenue": "5561000", "interestIncome": "0", "incomeBeforeTax": "229000", "interestExpense": "1413000", "operatingIncome": "-3658000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6606000", "reportedCurrency": "USD", "netInterestIncome": "-1413000", "nonInterestIncome": "None", "operatingExpenses": "7172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "606000", "sellingGeneralAndAdministrative": "3646000", "netIncomeFromContinuingOperations": "-6377000" }, "balance": { "goodwill": "6520000", "inventory": "1", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "31291000", "longTermDebt": "150000", "shortTermDebt": "36850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10219000", "reportedCurrency": "USD", "retainedEarnings": "-6593000", "totalLiabilities": "46281000", "otherCurrentAssets": "1112000", "totalCurrentAssets": "11486000", "currentLongTermDebt": "36667000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19805000", "currentAccountsPayable": "6452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37832000", "totalShareholderEquity": "-3097000", "capitalLeaseObligations": "1015000", "otherCurrentLiabilities": "922000", "totalCurrentLiabilities": "45299000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "982000", "cashAndShortTermInvestments": "4087000", "commonStockSharesOutstanding": "3793000", "intangibleAssetsExcludingGoodwill": "10219000", "cashAndCashEquivalentsAtCarryingValue": "4087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6377000", "profitLoss": "None", "dividendPayout": "1196667", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1179835", "operatingCashflow": "3016000", "capitalExpenditures": "7000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9000", "cashflowFromInvestment": "-7000", "stockBasedCompensation": "149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1196667", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9075000, "cost_of_revenue": 5561000, "gross_profit": 3514000, "research_and_development": null, "selling_general_admin": 3646000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1642000, "depreciation_amortisation": 606000, "ebitda": 2248000, "interest_expense": 1413000, "interest_income": null, "other_non_operating": null, "pretax_income": 229000, "tax_provision": 6606000, "effective_tax_rate": null, "net_income": -2690000, "net_income_continuing_ops": -6377000, "net_income_to_common": -2690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4087000, "short_term_investments": null, "net_receivables": 6287000, "inventory": 1, "other_current_assets": null, "total_current_assets": 11486000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 10219000, "goodwill_and_intangibles": 16739000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19805000, "total_assets": 31291000, "short_term_debt": 36850000, "accounts_payable": 6452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45299000, "long_term_debt": 150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 982000, "total_liabilities": 46281000, "total_debt": 37000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6593000, "total_equity": -3097000, "shares_outstanding": 3793000, "operating_cash_flow": 3016000, "stock_based_compensation": 149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7000, "dividends_paid": 1196667, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9000, "free_cash_flow": 3023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1642000", "ebitda": "2248000", "netIncome": "-2690000", "grossProfit": "3514000", "depreciation": "None", "totalRevenue": "9075000", "costOfRevenue": "5561000", "interestIncome": "0", "incomeBeforeTax": "229000", "interestExpense": "1413000", "operatingIncome": "-3658000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6606000", "reportedCurrency": "USD", "netInterestIncome": "-1413000", "nonInterestIncome": "None", "operatingExpenses": "7172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "606000", "sellingGeneralAndAdministrative": "3646000", "netIncomeFromContinuingOperations": "-6377000" }, "balance": { "goodwill": "6520000", "inventory": "1", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "31291000", "longTermDebt": "150000", "shortTermDebt": "36850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10219000", "reportedCurrency": "USD", "retainedEarnings": "-6593000", "totalLiabilities": "46281000", "otherCurrentAssets": "1112000", "totalCurrentAssets": "11486000", "currentLongTermDebt": "36667000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19805000", "currentAccountsPayable": "6452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37832000", "totalShareholderEquity": "-3097000", "capitalLeaseObligations": "1015000", "otherCurrentLiabilities": "922000", "totalCurrentLiabilities": "45299000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "982000", "cashAndShortTermInvestments": "4087000", "commonStockSharesOutstanding": "3793000", "intangibleAssetsExcludingGoodwill": "10219000", "cashAndCashEquivalentsAtCarryingValue": "4087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6377000", "profitLoss": "None", "dividendPayout": "1196667", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1179835", "operatingCashflow": "3016000", "capitalExpenditures": "7000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9000", "cashflowFromInvestment": "-7000", "stockBasedCompensation": "149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1196667", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 21855000, "cost_of_revenue": 15924000, "gross_profit": 5931000, "ebit": -2065000, "ebitda": null, "pretax_income": -3415000, "tax_provision": null, "net_income": -590000, "net_income_to_common": -590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1069000, "total_current_assets": 21475000, "total_assets": 48476000, "short_term_debt": null, "long_term_debt": 34833000, "total_debt": 34833000, "total_liabilities": 57248000, "total_equity": -444000, "shares_outstanding": 14656446, "goodwill_and_intangibles": 17226000 }, "cash_flow": { "operating_cash_flow": -4407000, "capital_expenditure": 0, "free_cash_flow": -4407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58775, "ticker_id": 5714, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-590000", "grossProfit": "5931000", "depreciation": "None", "totalRevenue": "21855000", "costOfRevenue": "15924000", "interestIncome": "None", "incomeBeforeTax": "-3415000", "interestExpense": "1172000", "operatingIncome": "-2065000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1358000", "nonInterestIncome": "None", "operatingExpenses": "23920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7996000", "netIncomeFromContinuingOperations": "-3141000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "48476000", "longTermDebt": "34833000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "10706000", "reportedCurrency": "USD", "retainedEarnings": "-3903000", "totalLiabilities": "57248000", "otherCurrentAssets": "889000", "totalCurrentAssets": "21475000", "currentLongTermDebt": "1840000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27000000", "currentAccountsPayable": "12372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-444000", "capitalLeaseObligations": "1058000", "otherCurrentLiabilities": "41000", "totalCurrentLiabilities": "16335000", "otherNonCurrentLiabilities": "5201000", "totalNonCurrentLiabilities": "40913000", "cashAndShortTermInvestments": "1069000", "commonStockSharesOutstanding": "14656446", "intangibleAssetsExcludingGoodwill": "10706000", "cashAndCashEquivalentsAtCarryingValue": "1069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-590000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4407000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2152000", "cashflowFromInvestment": "None", "stockBasedCompensation": "158000", "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": "594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21855000, "cost_of_revenue": 15924000, "gross_profit": 5931000, "research_and_development": null, "selling_general_admin": 7996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2065000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 1172000, "interest_income": null, "other_non_operating": null, "pretax_income": -3415000, "tax_provision": null, "effective_tax_rate": null, "net_income": -590000, "net_income_continuing_ops": -3141000, "net_income_to_common": -590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1069000, "short_term_investments": null, "net_receivables": 19517000, "inventory": null, "other_current_assets": null, "total_current_assets": 21475000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 10706000, "goodwill_and_intangibles": 17226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27000000, "total_assets": 48476000, "short_term_debt": null, "accounts_payable": 12372000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16335000, "long_term_debt": 34833000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40913000, "total_liabilities": 57248000, "total_debt": 34833000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3903000, "total_equity": -444000, "shares_outstanding": 14656446, "operating_cash_flow": -4407000, "stock_based_compensation": 158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2152000, "free_cash_flow": -4407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-590000", "grossProfit": "5931000", "depreciation": "None", "totalRevenue": "21855000", "costOfRevenue": "15924000", "interestIncome": "None", "incomeBeforeTax": "-3415000", "interestExpense": "1172000", "operatingIncome": "-2065000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1358000", "nonInterestIncome": "None", "operatingExpenses": "23920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7996000", "netIncomeFromContinuingOperations": "-3141000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "48476000", "longTermDebt": "34833000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "10706000", "reportedCurrency": "USD", "retainedEarnings": "-3903000", "totalLiabilities": "57248000", "otherCurrentAssets": "889000", "totalCurrentAssets": "21475000", "currentLongTermDebt": "1840000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27000000", "currentAccountsPayable": "12372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-444000", "capitalLeaseObligations": "1058000", "otherCurrentLiabilities": "41000", "totalCurrentLiabilities": "16335000", "otherNonCurrentLiabilities": "5201000", "totalNonCurrentLiabilities": "40913000", "cashAndShortTermInvestments": "1069000", "commonStockSharesOutstanding": "14656446", "intangibleAssetsExcludingGoodwill": "10706000", "cashAndCashEquivalentsAtCarryingValue": "1069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-590000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4407000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2152000", "cashflowFromInvestment": "None", "stockBasedCompensation": "158000", "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": "594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 22275000, "cost_of_revenue": 17277000, "gross_profit": 4998000, "ebit": -2807000, "ebitda": null, "pretax_income": -4019000, "tax_provision": null, "net_income": -775000, "net_income_to_common": -775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3334000, "total_current_assets": 25618000, "total_assets": 52770000, "short_term_debt": null, "long_term_debt": 32356000, "total_debt": 32356000, "total_liabilities": 58560000, "total_equity": 143000, "shares_outstanding": 14552278, "goodwill_and_intangibles": 17715000 }, "cash_flow": { "operating_cash_flow": -5704000, "capital_expenditure": 0, "free_cash_flow": -5704000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58776, "ticker_id": 5714, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-775000", "grossProfit": "4998000", "depreciation": "None", "totalRevenue": "22275000", "costOfRevenue": "17277000", "interestIncome": "None", "incomeBeforeTax": "-4019000", "interestExpense": "1111000", "operatingIncome": "-2807000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1297000", "nonInterestIncome": "None", "operatingExpenses": "25082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7805000", "netIncomeFromContinuingOperations": "-3819000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "52770000", "longTermDebt": "32356000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "11195000", "reportedCurrency": "USD", "retainedEarnings": "-3313000", "totalLiabilities": "58560000", "otherCurrentAssets": "849000", "totalCurrentAssets": "25618000", "currentLongTermDebt": "1473000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27152000", "currentAccountsPayable": "15864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "143000", "capitalLeaseObligations": "879000", "otherCurrentLiabilities": "41000", "totalCurrentLiabilities": "20275000", "otherNonCurrentLiabilities": "5201000", "totalNonCurrentLiabilities": "38285000", "cashAndShortTermInvestments": "3334000", "commonStockSharesOutstanding": "14552278", "intangibleAssetsExcludingGoodwill": "11195000", "cashAndCashEquivalentsAtCarryingValue": "3334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-775000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5704000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3922000", "cashflowFromInvestment": "None", "stockBasedCompensation": "504000", "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": "596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22275000, "cost_of_revenue": 17277000, "gross_profit": 4998000, "research_and_development": null, "selling_general_admin": 7805000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2807000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 1111000, "interest_income": null, "other_non_operating": null, "pretax_income": -4019000, "tax_provision": null, "effective_tax_rate": null, "net_income": -775000, "net_income_continuing_ops": -3819000, "net_income_to_common": -775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3334000, "short_term_investments": null, "net_receivables": 21435000, "inventory": null, "other_current_assets": null, "total_current_assets": 25618000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 11195000, "goodwill_and_intangibles": 17715000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27152000, "total_assets": 52770000, "short_term_debt": null, "accounts_payable": 15864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20275000, "long_term_debt": 32356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38285000, "total_liabilities": 58560000, "total_debt": 32356000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3313000, "total_equity": 143000, "shares_outstanding": 14552278, "operating_cash_flow": -5704000, "stock_based_compensation": 504000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3922000, "free_cash_flow": -5704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-775000", "grossProfit": "4998000", "depreciation": "None", "totalRevenue": "22275000", "costOfRevenue": "17277000", "interestIncome": "None", "incomeBeforeTax": "-4019000", "interestExpense": "1111000", "operatingIncome": "-2807000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1297000", "nonInterestIncome": "None", "operatingExpenses": "25082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7805000", "netIncomeFromContinuingOperations": "-3819000" }, "balance": { "goodwill": "6520000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "52770000", "longTermDebt": "32356000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "11195000", "reportedCurrency": "USD", "retainedEarnings": "-3313000", "totalLiabilities": "58560000", "otherCurrentAssets": "849000", "totalCurrentAssets": "25618000", "currentLongTermDebt": "1473000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27152000", "currentAccountsPayable": "15864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "143000", "capitalLeaseObligations": "879000", "otherCurrentLiabilities": "41000", "totalCurrentLiabilities": "20275000", "otherNonCurrentLiabilities": "5201000", "totalNonCurrentLiabilities": "38285000", "cashAndShortTermInvestments": "3334000", "commonStockSharesOutstanding": "14552278", "intangibleAssetsExcludingGoodwill": "11195000", "cashAndCashEquivalentsAtCarryingValue": "3334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-775000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5704000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3922000", "cashflowFromInvestment": "None", "stockBasedCompensation": "504000", "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": "596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 41012000, "cost_of_revenue": 37048000, "gross_profit": 3964000, "ebit": 38000, "ebitda": 595000, "pretax_income": -823000, "tax_provision": 403000, "net_income": -1226000, "net_income_to_common": -1226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5116000, "total_current_assets": 43083000, "total_assets": 69010000, "short_term_debt": 1478000, "long_term_debt": 28578000, "total_debt": 30056000, "total_liabilities": 66682000, "total_equity": 2328000, "shares_outstanding": 14296000, "goodwill_and_intangibles": 18204000 }, "cash_flow": { "operating_cash_flow": -1858423, "capital_expenditure": 41022, "free_cash_flow": -1817401, "dividends_paid": 1196667, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58777, "ticker_id": 5714, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38000", "ebitda": "595000", "netIncome": "-1226000", "grossProfit": "3964000", "depreciation": "None", "totalRevenue": "41012000", "costOfRevenue": "37048000", "interestIncome": "None", "incomeBeforeTax": "-823000", "interestExpense": "1273000", "operatingIncome": "38000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "403000", "reportedCurrency": "USD", "netInterestIncome": "-1273316", "nonInterestIncome": "None", "operatingExpenses": "3926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "557000", "sellingGeneralAndAdministrative": "4483000", "netIncomeFromContinuingOperations": "-10055876" }, "balance": { "goodwill": "6520000", "inventory": "1", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "69010000", "longTermDebt": "28578000", "shortTermDebt": "1478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11684000", "reportedCurrency": "USD", "retainedEarnings": "-3477000", "totalLiabilities": "66682000", "otherCurrentAssets": "759999", "totalCurrentAssets": "43083000", "currentLongTermDebt": "1478000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25927000", "currentAccountsPayable": "25097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30056000", "totalShareholderEquity": "2328000", "capitalLeaseObligations": "899000", "otherCurrentLiabilities": "5398000", "totalCurrentLiabilities": "32354000", "otherNonCurrentLiabilities": "5201000", "totalNonCurrentLiabilities": "34328000", "cashAndShortTermInvestments": "5116000", "commonStockSharesOutstanding": "14296000", "intangibleAssetsExcludingGoodwill": "11684000", "cashAndCashEquivalentsAtCarryingValue": "5116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1226000", "profitLoss": "None", "dividendPayout": "1196667", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1858423", "capitalExpenditures": "41022", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1533949", "cashflowFromInvestment": "None", "stockBasedCompensation": "1654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1196667", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "776693", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41012000, "cost_of_revenue": 37048000, "gross_profit": 3964000, "research_and_development": null, "selling_general_admin": 4483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38000, "depreciation_amortisation": 557000, "ebitda": 595000, "interest_expense": 1273000, "interest_income": null, "other_non_operating": null, "pretax_income": -823000, "tax_provision": 403000, "effective_tax_rate": null, "net_income": -1226000, "net_income_continuing_ops": -10055876, "net_income_to_common": -1226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5116000, "short_term_investments": null, "net_receivables": 37207000, "inventory": 1, "other_current_assets": null, "total_current_assets": 43083000, "net_ppe": null, "goodwill": 6520000, "intangible_assets": 11684000, "goodwill_and_intangibles": 18204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25927000, "total_assets": 69010000, "short_term_debt": 1478000, "accounts_payable": 25097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32354000, "long_term_debt": 28578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34328000, "total_liabilities": 66682000, "total_debt": 30056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3477000, "total_equity": 2328000, "shares_outstanding": 14296000, "operating_cash_flow": -1858423, "stock_based_compensation": 1654000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41022, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 1196667, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1533949, "free_cash_flow": -1817401, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38000", "ebitda": "595000", "netIncome": "-1226000", "grossProfit": "3964000", "depreciation": "None", "totalRevenue": "41012000", "costOfRevenue": "37048000", "interestIncome": "None", "incomeBeforeTax": "-823000", "interestExpense": "1273000", "operatingIncome": "38000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "403000", "reportedCurrency": "USD", "netInterestIncome": "-1273316", "nonInterestIncome": "None", "operatingExpenses": "3926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "557000", "sellingGeneralAndAdministrative": "4483000", "netIncomeFromContinuingOperations": "-10055876" }, "balance": { "goodwill": "6520000", "inventory": "1", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "69010000", "longTermDebt": "28578000", "shortTermDebt": "1478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11684000", "reportedCurrency": "USD", "retainedEarnings": "-3477000", "totalLiabilities": "66682000", "otherCurrentAssets": "759999", "totalCurrentAssets": "43083000", "currentLongTermDebt": "1478000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25927000", "currentAccountsPayable": "25097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30056000", "totalShareholderEquity": "2328000", "capitalLeaseObligations": "899000", "otherCurrentLiabilities": "5398000", "totalCurrentLiabilities": "32354000", "otherNonCurrentLiabilities": "5201000", "totalNonCurrentLiabilities": "34328000", "cashAndShortTermInvestments": "5116000", "commonStockSharesOutstanding": "14296000", "intangibleAssetsExcludingGoodwill": "11684000", "cashAndCashEquivalentsAtCarryingValue": "5116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1226000", "profitLoss": "None", "dividendPayout": "1196667", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1858423", "capitalExpenditures": "41022", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1533949", "cashflowFromInvestment": "None", "stockBasedCompensation": "1654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1196667", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "776693", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 59472000, "cost_of_revenue": 47719000, "gross_profit": 11753000, "ebit": 4577000, "ebitda": 5168000, "pretax_income": 3517000, "tax_provision": 166000, "net_income": 571000, "net_income_to_common": 571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5481949, "total_current_assets": 61546508, "total_assets": 86748330, "short_term_debt": 1196227, "long_term_debt": 22473534, "total_debt": 23669761, "total_liabilities": 80351447, "total_equity": 6396883, "shares_outstanding": 14827165, "goodwill_and_intangibles": 18692032 }, "cash_flow": { "operating_cash_flow": 1491832, "capital_expenditure": 0, "free_cash_flow": 1491832, "dividends_paid": 1235647, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58779, "ticker_id": 5714, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4577000", "ebitda": "5168000", "netIncome": "571000", "grossProfit": "11753000", "depreciation": "None", "totalRevenue": "59472000", "costOfRevenue": "47719000", "interestIncome": "None", "incomeBeforeTax": "3517000", "interestExpense": "1059890", "operatingIncome": "4494000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "166000", "reportedCurrency": "USD", "netInterestIncome": "-1059890", "nonInterestIncome": "None", "operatingExpenses": "7259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591000", "sellingGeneralAndAdministrative": "7259000", "netIncomeFromContinuingOperations": "3350854" }, "balance": { "goodwill": "6519636", "inventory": "None", "commonStock": "14270", "currentDebt": "None", "investments": "None", "totalAssets": "86748330", "longTermDebt": "22473534", "shortTermDebt": "1196227", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12172396", "reportedCurrency": "USD", "retainedEarnings": "-2399479", "totalLiabilities": "80351447", "otherCurrentAssets": "1426925", "totalCurrentAssets": "61546508", "currentLongTermDebt": "1146250", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54637634", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25201822", "currentAccountsPayable": "45021034", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24387393", "totalShareholderEquity": "6396883", "capitalLeaseObligations": "767609", "otherCurrentLiabilities": "5499221", "totalCurrentLiabilities": "52915047", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27436400", "cashAndShortTermInvestments": "5481949", "commonStockSharesOutstanding": "14827165", "intangibleAssetsExcludingGoodwill": "12172396", "cashAndCashEquivalentsAtCarryingValue": "5481949", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3350854", "profitLoss": "None", "dividendPayout": "1235647", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "309007", "operatingCashflow": "1491832", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1678362", "cashflowFromInvestment": "None", "stockBasedCompensation": "241491", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1235647", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "591426", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59472000, "cost_of_revenue": 47719000, "gross_profit": 11753000, "research_and_development": null, "selling_general_admin": 7259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4577000, "depreciation_amortisation": 591000, "ebitda": 5168000, "interest_expense": 1059890, "interest_income": null, "other_non_operating": null, "pretax_income": 3517000, "tax_provision": 166000, "effective_tax_rate": null, "net_income": 571000, "net_income_continuing_ops": 3350854, "net_income_to_common": 571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5481949, "short_term_investments": null, "net_receivables": 54637634, "inventory": null, "other_current_assets": null, "total_current_assets": 61546508, "net_ppe": null, "goodwill": 6519636, "intangible_assets": 12172396, "goodwill_and_intangibles": 18692032, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25201822, "total_assets": 86748330, "short_term_debt": 1196227, "accounts_payable": 45021034, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52915047, "long_term_debt": 22473534, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27436400, "total_liabilities": 80351447, "total_debt": 23669761, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2399479, "total_equity": 6396883, "shares_outstanding": 14827165, "operating_cash_flow": 1491832, "stock_based_compensation": 241491, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 1235647, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1678362, "free_cash_flow": 1491832, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4577000", "ebitda": "5168000", "netIncome": "571000", "grossProfit": "11753000", "depreciation": "None", "totalRevenue": "59472000", "costOfRevenue": "47719000", "interestIncome": "None", "incomeBeforeTax": "3517000", "interestExpense": "1059890", "operatingIncome": "4494000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "166000", "reportedCurrency": "USD", "netInterestIncome": "-1059890", "nonInterestIncome": "None", "operatingExpenses": "7259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591000", "sellingGeneralAndAdministrative": "7259000", "netIncomeFromContinuingOperations": "3350854" }, "balance": { "goodwill": "6519636", "inventory": "None", "commonStock": "14270", "currentDebt": "None", "investments": "None", "totalAssets": "86748330", "longTermDebt": "22473534", "shortTermDebt": "1196227", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12172396", "reportedCurrency": "USD", "retainedEarnings": "-2399479", "totalLiabilities": "80351447", "otherCurrentAssets": "1426925", "totalCurrentAssets": "61546508", "currentLongTermDebt": "1146250", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54637634", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25201822", "currentAccountsPayable": "45021034", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24387393", "totalShareholderEquity": "6396883", "capitalLeaseObligations": "767609", "otherCurrentLiabilities": "5499221", "totalCurrentLiabilities": "52915047", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27436400", "cashAndShortTermInvestments": "5481949", "commonStockSharesOutstanding": "14827165", "intangibleAssetsExcludingGoodwill": "12172396", "cashAndCashEquivalentsAtCarryingValue": "5481949", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3350854", "profitLoss": "None", "dividendPayout": "1235647", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "309007", "operatingCashflow": "1491832", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1678362", "cashflowFromInvestment": "None", "stockBasedCompensation": "241491", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1235647", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "591426", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "income_statement": { "revenue": 35404000, "cost_of_revenue": 25331000, "gross_profit": 10073000, "ebit": 2297000, "ebitda": 2892000, "pretax_income": 1269000, "tax_provision": 74000, "net_income": 192000, "net_income_to_common": 192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5668479, "total_current_assets": 36349258, "total_assets": 62150446, "short_term_debt": 1030168, "long_term_debt": 22515030, "total_debt": 23545198, "total_liabilities": 58130715, "total_equity": 4019731, "shares_outstanding": 14697417, "goodwill_and_intangibles": 19180486 }, "cash_flow": { "operating_cash_flow": 19622, "capital_expenditure": 88766, "free_cash_flow": 108388, "dividends_paid": 752686, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58780, "ticker_id": 5714, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:15.491569+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2297000", "ebitda": "2892000", "netIncome": "192000", "grossProfit": "10073000", "depreciation": "None", "totalRevenue": "35404000", "costOfRevenue": "25331000", "interestIncome": "None", "incomeBeforeTax": "1269000", "interestExpense": "1028000", "operatingIncome": "2255000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "-1027493", "nonInterestIncome": "None", "operatingExpenses": "7818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-985180", "costofGoodsAndServicesSold": "25331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "595000", "sellingGeneralAndAdministrative": "7818000", "netIncomeFromContinuingOperations": "1194956" }, "balance": { "goodwill": "6519636", "inventory": "None", "commonStock": "14798", "currentDebt": "None", "investments": "None", "totalAssets": "62150446", "longTermDebt": "22515030", "shortTermDebt": "1030168", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12660850", "reportedCurrency": "USD", "retainedEarnings": "-4534925", "totalLiabilities": "58130715", "otherCurrentAssets": "1051982", "totalCurrentAssets": "36349258", "currentLongTermDebt": "982500", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29628797", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25801188", "currentAccountsPayable": "23357665", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "688716", "shortLongTermDebtTotal": "24436969", "totalShareholderEquity": "4019731", "capitalLeaseObligations": "789439", "otherCurrentLiabilities": "5116707", "totalCurrentLiabilities": "30477651", "otherNonCurrentLiabilities": "5138034", "totalNonCurrentLiabilities": "27653064", "cashAndShortTermInvestments": "5668479", "commonStockSharesOutstanding": "14697417", "intangibleAssetsExcludingGoodwill": "12660850", "cashAndCashEquivalentsAtCarryingValue": "5668479", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1194956", "profitLoss": "None", "dividendPayout": "752686", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1179835", "operatingCashflow": "19622", "capitalExpenditures": "88766", "changeInReceivables": "-10630149", "changeInExchangeRate": "None", "cashflowFromFinancing": "-980936", "cashflowFromInvestment": "-88766", "stockBasedCompensation": "209475", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "752686", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1050080", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "595966", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35404000, "cost_of_revenue": 25331000, "gross_profit": 10073000, "research_and_development": null, "selling_general_admin": 7818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2297000, "depreciation_amortisation": 595000, "ebitda": 2892000, "interest_expense": 1028000, "interest_income": null, "other_non_operating": null, "pretax_income": 1269000, "tax_provision": 74000, "effective_tax_rate": null, "net_income": 192000, "net_income_continuing_ops": 1194956, "net_income_to_common": 192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5668479, "short_term_investments": null, "net_receivables": 29628797, "inventory": null, "other_current_assets": null, "total_current_assets": 36349258, "net_ppe": null, "goodwill": 6519636, "intangible_assets": 12660850, "goodwill_and_intangibles": 19180486, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25801188, "total_assets": 62150446, "short_term_debt": 1030168, "accounts_payable": 23357665, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30477651, "long_term_debt": 22515030, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27653064, "total_liabilities": 58130715, "total_debt": 23545198, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4534925, "total_equity": 4019731, "shares_outstanding": 14697417, "operating_cash_flow": 19622, "stock_based_compensation": 209475, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88766, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88766, "dividends_paid": 752686, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -980936, "free_cash_flow": 108388, "net_change_in_cash": -1050080 }, "raw_data": { "income": { "ebit": "2297000", "ebitda": "2892000", "netIncome": "192000", "grossProfit": "10073000", "depreciation": "None", "totalRevenue": "35404000", "costOfRevenue": "25331000", "interestIncome": "None", "incomeBeforeTax": "1269000", "interestExpense": "1028000", "operatingIncome": "2255000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "-1027493", "nonInterestIncome": "None", "operatingExpenses": "7818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-985180", "costofGoodsAndServicesSold": "25331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "595000", "sellingGeneralAndAdministrative": "7818000", "netIncomeFromContinuingOperations": "1194956" }, "balance": { "goodwill": "6519636", "inventory": "None", "commonStock": "14798", "currentDebt": "None", "investments": "None", "totalAssets": "62150446", "longTermDebt": "22515030", "shortTermDebt": "1030168", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12660850", "reportedCurrency": "USD", "retainedEarnings": "-4534925", "totalLiabilities": "58130715", "otherCurrentAssets": "1051982", "totalCurrentAssets": "36349258", "currentLongTermDebt": "982500", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29628797", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25801188", "currentAccountsPayable": "23357665", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "688716", "shortLongTermDebtTotal": "24436969", "totalShareholderEquity": "4019731", "capitalLeaseObligations": "789439", "otherCurrentLiabilities": "5116707", "totalCurrentLiabilities": "30477651", "otherNonCurrentLiabilities": "5138034", "totalNonCurrentLiabilities": "27653064", "cashAndShortTermInvestments": "5668479", "commonStockSharesOutstanding": "14697417", "intangibleAssetsExcludingGoodwill": "12660850", "cashAndCashEquivalentsAtCarryingValue": "5668479", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1194956", "profitLoss": "None", "dividendPayout": "752686", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1179835", "operatingCashflow": "19622", "capitalExpenditures": "88766", "changeInReceivables": "-10630149", "changeInExchangeRate": "None", "cashflowFromFinancing": "-980936", "cashflowFromInvestment": "-88766", "stockBasedCompensation": "209475", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "752686", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1050080", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "595966", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }