{ "ticker": { "uuid": "c80de0df-1d6b-4990-9d2d-f2f7fbb4605f", "symbol": "DFNS", "name": "T3 Defense Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/c80de0df-1d6b-4990-9d2d-f2f7fbb4605f/", "api_url": "https://sharemaestro.com/factors/api/tickers/c80de0df-1d6b-4990-9d2d-f2f7fbb4605f/" }, "ticker_metadata": { "id": 1013, "uuid": "c80de0df-1d6b-4990-9d2d-f2f7fbb4605f", "symbol": "DFNS", "name": "T3 Defense Inc.", "asset_type": "equity", "market_cap": 23228300, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "LGL Systems Acquisition Corp. The company is headquartered in Reno, Nevada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c80de0df-1d6b-4990-9d2d-f2f7fbb4605f", "symbol": "DFNS", "name": "T3 Defense Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/c80de0df-1d6b-4990-9d2d-f2f7fbb4605f/", "api_url": "https://sharemaestro.com/factors/api/tickers/c80de0df-1d6b-4990-9d2d-f2f7fbb4605f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.65, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 0.31, "market_cap": 9506238.84, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.4256, "piotroski_f_score": 4, "momentum_12_1": -0.9655, "volatility_252d": 1.4268 }, "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": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:45.522279+00:00", "batch_id": "" }, "size": { "price_close": 0.3079, "market_cap": 9506238.8444, "market_cap_usd": 9506238.8444, "enterprise_value": 17865238.8444, "shares_outstanding": 30874436, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.2629, "ptbv_ratio": null, "ps_ratio": 2.6023, "pcf_ratio": null, "pfcf_ratio": -0.9893, "ev_ebitda": null, "ev_ebit": -0.3585, "ev_sales": 4.8906, "ev_fcf": -1.8593, "earnings_yield": null, "fcf_yield": -0.5378, "price_to_sales": 2.6023, "price_to_book": 0.2629, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2045 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": null, "operating_margin": -13.6434, "net_margin": -14.1134, "ebitda_margin": -13.6364, "fcf_margin": -2.6304, "roe": -1.4256, "roa": -0.1634, "roic": -0.8395, "roc_greenblatt": null, "asset_turnover": 0.0116, "cash_conversion": 0.1864, "accruals_ratio": -0.1324, "sbc_to_revenue": 5.6269, "piotroski_f_score": 4, "altman_z_score": -1.3777, "earnings_stability_5y": 5.17, "revenue_stability_5y": 0.7336, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7207, "net_debt_to_ebitda": -0.1678, "debt_to_assets": 0.0498, "interest_coverage": -14.0903, "current_ratio": 0.249, "quick_ratio": 0.249, "net_debt": 8359000, "local_beta": 0.0093, "volatility_252d": 1.4268, "volatility_60d": 3.3734, "max_drawdown_12m": -0.978, "risk_adjusted_momentum": -0.6767 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3556, "price_return_3m": -0.8189, "price_return_6m": -0.9523, "price_return_9m": -0.9356, "price_return_12m": -0.9778, "price_return_12m_ex1m": -0.9655, "momentum_6m": -0.9523, "momentum_12m": -0.9778, "momentum_12_1": -0.9655, "distance_from_52w_high": -0.978, "distance_from_52w_low": 0, "relative_strength": -1.0777 }, "raw_ttm": { "revenue_ttm": 3653000, "gross_profit_ttm": null, "ebit_ttm": -49839311, "ebitda_ttm": -49813610, "net_income_ttm": -51556139, "eps_diluted_ttm": -1.6699, "operating_cash_flow_ttm": -9783486, "capital_expenditure_ttm": 174779, "fcf_ttm": -9608707, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3537137, "cash_and_equivalents": 7362000, "total_current_assets": 22811000, "total_current_liabilities": 91625000, "net_ppe": null, "total_assets": 315486000, "total_debt": 15721000, "total_equity": 36165000, "net_working_capital": -63539000, "book_value_per_share": 1.1714, "retained_earnings": -149674000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -76538000, "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": 35, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 28, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.645, "os_score": 0.81, "value_percentile": 0.65, "quality_percentile": 0.64, "momentum_percentile": 0.65, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "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": 5033, "ticker_id": 1013, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:45.522279+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.3079, "market_cap": 9506238.8444, "market_cap_usd": 9506238.8444, "enterprise_value": 17865238.8444, "shares_outstanding": 30874436, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.26285743, "ptbv_ratio": null, "ps_ratio": 2.60231011, "pcf_ratio": null, "pfcf_ratio": -0.98933591, "ev_ebitda": null, "ev_ebit": -0.35845678, "ev_sales": 4.89056634, "ev_fcf": -1.85927605, "earnings_yield": null, "fcf_yield": -0.53784375, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": -13.64339201, "net_margin": -14.11336956, "ebitda_margin": -13.63635642, "fcf_margin": -2.63036053, "roe": -1.42558106, "roa": -0.16341815, "roic": -0.8395356, "roc_greenblatt": null, "asset_turnover": 0.01157896, "cash_conversion": 0.18637367, "accruals_ratio": -0.13240731, "sbc_to_revenue": 5.62688201, "debt_to_equity": 2.72072446, "net_debt_to_ebitda": -0.16780555, "debt_to_assets": 0.04983105, "interest_coverage": -14.09029704, "current_ratio": 0.24896044, "quick_ratio": 0.24896044, "net_debt": 8359000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -1.37771277, "earnings_stability_5y": 5.169994, "revenue_stability_5y": 0.73357, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.35558811, "price_return_3m": -0.81888235, "price_return_6m": -0.95233746, "price_return_9m": -0.93558577, "price_return_12m": -0.97775289, "price_return_12m_ex1m": -0.96547688, "distance_from_52w_high": -0.97799142, "distance_from_52w_low": 0, "relative_strength": -1.07771647, "local_beta": 0.0093, "volatility_252d": 1.426776, "volatility_60d": 3.373436, "max_drawdown_12m": -0.97799142, "revenue_ttm": 3653000, "gross_profit_ttm": null, "ebit_ttm": -49839311, "ebitda_ttm": -49813610, "net_income_ttm": -51556139, "eps_diluted_ttm": -1.66986497, "operating_cash_flow_ttm": -9783486, "capital_expenditure_ttm": 174779, "fcf_ttm": -9608707, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3537137, "cash_and_equivalents": 7362000, "total_current_assets": 22811000, "total_current_liabilities": 91625000, "net_ppe": null, "total_assets": 315486000, "total_debt": 15721000, "total_equity": 36165000, "net_working_capital": -63539000, "book_value_per_share": 1.17135743, "retained_earnings": -149674000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -76538000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 28, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.31, "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.65, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.4256, "momentum_12_1": -0.9655, "complete_fields": { "id": 5033, "ticker_id": 1013, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:45.522279+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.3079, "market_cap": 9506238.8444, "market_cap_usd": 9506238.8444, "enterprise_value": 17865238.8444, "shares_outstanding": 30874436, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.26285743, "ptbv_ratio": null, "ps_ratio": 2.60231011, "pcf_ratio": null, "pfcf_ratio": -0.98933591, "ev_ebitda": null, "ev_ebit": -0.35845678, "ev_sales": 4.89056634, "ev_fcf": -1.85927605, "earnings_yield": null, "fcf_yield": -0.53784375, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": -13.64339201, "net_margin": -14.11336956, "ebitda_margin": -13.63635642, "fcf_margin": -2.63036053, "roe": -1.42558106, "roa": -0.16341815, "roic": -0.8395356, "roc_greenblatt": null, "asset_turnover": 0.01157896, "cash_conversion": 0.18637367, "accruals_ratio": -0.13240731, "sbc_to_revenue": 5.62688201, "debt_to_equity": 2.72072446, "net_debt_to_ebitda": -0.16780555, "debt_to_assets": 0.04983105, "interest_coverage": -14.09029704, "current_ratio": 0.24896044, "quick_ratio": 0.24896044, "net_debt": 8359000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -1.37771277, "earnings_stability_5y": 5.169994, "revenue_stability_5y": 0.73357, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.35558811, "price_return_3m": -0.81888235, "price_return_6m": -0.95233746, "price_return_9m": -0.93558577, "price_return_12m": -0.97775289, "price_return_12m_ex1m": -0.96547688, "distance_from_52w_high": -0.97799142, "distance_from_52w_low": 0, "relative_strength": -1.07771647, "local_beta": 0.0093, "volatility_252d": 1.426776, "volatility_60d": 3.373436, "max_drawdown_12m": -0.97799142, "revenue_ttm": 3653000, "gross_profit_ttm": null, "ebit_ttm": -49839311, "ebitda_ttm": -49813610, "net_income_ttm": -51556139, "eps_diluted_ttm": -1.66986497, "operating_cash_flow_ttm": -9783486, "capital_expenditure_ttm": 174779, "fcf_ttm": -9608707, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3537137, "cash_and_equivalents": 7362000, "total_current_assets": 22811000, "total_current_liabilities": 91625000, "net_ppe": null, "total_assets": 315486000, "total_debt": 15721000, "total_equity": 36165000, "net_working_capital": -63539000, "book_value_per_share": 1.17135743, "retained_earnings": -149674000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -76538000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 28, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": 76764000, "ebitda": 76768000, "pretax_income": 76610000, "tax_provision": 9000, "net_income": 78549000, "net_income_to_common": 78549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3897000, "total_current_assets": 13555000, "total_assets": 202386000, "short_term_debt": 1358000, "long_term_debt": 850000, "total_debt": 2208000, "total_liabilities": 45186000, "total_equity": -19788000, "shares_outstanding": 9249992, "goodwill_and_intangibles": 15092000 }, "cash_flow": { "operating_cash_flow": -6198000, "capital_expenditure": 31000, "free_cash_flow": -6167000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249492, "ticker_id": 1013, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76764000", "ebitda": "76768000", "netIncome": "78549000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "279000", "incomeBeforeTax": "76610000", "interestExpense": "154000", "operatingIncome": "-32600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9000", "reportedCurrency": "USD", "netInterestIncome": "125000", "nonInterestIncome": "None", "operatingExpenses": "32600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4000", "sellingGeneralAndAdministrative": "28252000", "netIncomeFromContinuingOperations": "76601000" }, "balance": { "goodwill": "7688000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "202386000", "longTermDebt": "850000", "shortTermDebt": "1358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7404000", "reportedCurrency": "USD", "retainedEarnings": "-122527000", "totalLiabilities": "45186000", "otherCurrentAssets": "311000", "totalCurrentAssets": "13555000", "currentLongTermDebt": "854000", "longTermInvestments": "None", "shortTermInvestments": "250000", "currentNetReceivables": "9097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188831000", "currentAccountsPayable": "124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2351000", "totalShareholderEquity": "-19788000", "capitalLeaseObligations": "647000", "otherCurrentLiabilities": "42064000", "totalCurrentLiabilities": "43546000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1640000", "cashAndShortTermInvestments": "3897000", "commonStockSharesOutstanding": "9249992", "intangibleAssetsExcludingGoodwill": "7404000", "cashAndCashEquivalentsAtCarryingValue": "3897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6198000", "capitalExpenditures": "31000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181985000", "cashflowFromInvestment": "-179827000", "stockBasedCompensation": "18826000", "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": "4000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 28252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76764000, "depreciation_amortisation": 4000, "ebitda": 76768000, "interest_expense": 154000, "interest_income": null, "other_non_operating": null, "pretax_income": 76610000, "tax_provision": 9000, "effective_tax_rate": null, "net_income": 78549000, "net_income_continuing_ops": 76601000, "net_income_to_common": 78549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3897000, "short_term_investments": 250000, "net_receivables": 9097000, "inventory": null, "other_current_assets": null, "total_current_assets": 13555000, "net_ppe": null, "goodwill": 7688000, "intangible_assets": 7404000, "goodwill_and_intangibles": 15092000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 188831000, "total_assets": 202386000, "short_term_debt": 1358000, "accounts_payable": 124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43546000, "long_term_debt": 850000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1640000, "total_liabilities": 45186000, "total_debt": 2208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122527000, "total_equity": -19788000, "shares_outstanding": 9249992, "operating_cash_flow": -6198000, "stock_based_compensation": 18826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 181985000, "free_cash_flow": -6167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76764000", "ebitda": "76768000", "netIncome": "78549000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "279000", "incomeBeforeTax": "76610000", "interestExpense": "154000", "operatingIncome": "-32600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9000", "reportedCurrency": "USD", "netInterestIncome": "125000", "nonInterestIncome": "None", "operatingExpenses": "32600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4000", "sellingGeneralAndAdministrative": "28252000", "netIncomeFromContinuingOperations": "76601000" }, "balance": { "goodwill": "7688000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "202386000", "longTermDebt": "850000", "shortTermDebt": "1358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7404000", "reportedCurrency": "USD", "retainedEarnings": "-122527000", "totalLiabilities": "45186000", "otherCurrentAssets": "311000", "totalCurrentAssets": "13555000", "currentLongTermDebt": "854000", "longTermInvestments": "None", "shortTermInvestments": "250000", "currentNetReceivables": "9097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188831000", "currentAccountsPayable": "124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2351000", "totalShareholderEquity": "-19788000", "capitalLeaseObligations": "647000", "otherCurrentLiabilities": "42064000", "totalCurrentLiabilities": "43546000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1640000", "cashAndShortTermInvestments": "3897000", "commonStockSharesOutstanding": "9249992", "intangibleAssetsExcludingGoodwill": "7404000", "cashAndCashEquivalentsAtCarryingValue": "3897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6198000", "capitalExpenditures": "31000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181985000", "cashflowFromInvestment": "-179827000", "stockBasedCompensation": "18826000", "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": "4000", "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 5913461, "cost_of_revenue": 4914945, "gross_profit": 998516, "ebit": -7968454, "ebitda": -7954641, "pretax_income": -8518520, "tax_provision": null, "net_income": -8518520, "net_income_to_common": -8518520, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678, "total_current_assets": 965709, "total_assets": 984999, "short_term_debt": 3036016, "long_term_debt": 966056, "total_debt": 4002072, "total_liabilities": 8082712, "total_equity": -7097713, "shares_outstanding": 2098999, "goodwill_and_intangibles": 19290 }, "cash_flow": { "operating_cash_flow": -3818443, "capital_expenditure": 0, "free_cash_flow": -3818443, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249497, "ticker_id": 1013, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7968454", "ebitda": "-7954641", "netIncome": "-8518520", "grossProfit": "998516", "depreciation": "None", "totalRevenue": "5913461", "costOfRevenue": "4914945", "interestIncome": "0", "incomeBeforeTax": "-8518520", "interestExpense": "550066", "operatingIncome": "-14178010", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-387000", "nonInterestIncome": "None", "operatingExpenses": "15176526", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4914945", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13813", "sellingGeneralAndAdministrative": "8586008", "netIncomeFromContinuingOperations": "-7378000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "209", "currentDebt": "None", "investments": "None", "totalAssets": "984999", "longTermDebt": "966056", "shortTermDebt": "3036016", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19290", "reportedCurrency": "USD", "retainedEarnings": "-40287764", "totalLiabilities": "8082712", "otherCurrentAssets": "311625", "totalCurrentAssets": "965709", "currentLongTermDebt": "3036016", "longTermInvestments": "0", "shortTermInvestments": "615361", "currentNetReceivables": "35045", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19290", "currentAccountsPayable": "448307", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4002072", "totalShareholderEquity": "-7097713", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3419379", "totalCurrentLiabilities": "7070071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1012641", "cashAndShortTermInvestments": "3678", "commonStockSharesOutstanding": "2098999", "intangibleAssetsExcludingGoodwill": "19290", "cashAndCashEquivalentsAtCarryingValue": "3678", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8518520", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3818443", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000403", "cashflowFromInvestment": "132826", "stockBasedCompensation": "229605", "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": "13813", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5913461, "cost_of_revenue": 4914945, "gross_profit": 998516, "research_and_development": null, "selling_general_admin": 8586008, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7968454, "depreciation_amortisation": 13813, "ebitda": -7954641, "interest_expense": 550066, "interest_income": null, "other_non_operating": null, "pretax_income": -8518520, "tax_provision": null, "effective_tax_rate": null, "net_income": -8518520, "net_income_continuing_ops": -7378000, "net_income_to_common": -8518520, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3678, "short_term_investments": 615361, "net_receivables": 35045, "inventory": null, "other_current_assets": null, "total_current_assets": 965709, "net_ppe": null, "goodwill": null, "intangible_assets": 19290, "goodwill_and_intangibles": 19290, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19290, "total_assets": 984999, "short_term_debt": 3036016, "accounts_payable": 448307, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7070071, "long_term_debt": 966056, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1012641, "total_liabilities": 8082712, "total_debt": 4002072, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40287764, "total_equity": -7097713, "shares_outstanding": 2098999, "operating_cash_flow": -3818443, "stock_based_compensation": 229605, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 132826, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3000403, "free_cash_flow": -3818443, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7968454", "ebitda": "-7954641", "netIncome": "-8518520", "grossProfit": "998516", "depreciation": "None", "totalRevenue": "5913461", "costOfRevenue": "4914945", "interestIncome": "0", "incomeBeforeTax": "-8518520", "interestExpense": "550066", "operatingIncome": "-14178010", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-387000", "nonInterestIncome": "None", "operatingExpenses": "15176526", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4914945", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13813", "sellingGeneralAndAdministrative": "8586008", "netIncomeFromContinuingOperations": "-7378000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "209", "currentDebt": "None", "investments": "None", "totalAssets": "984999", "longTermDebt": "966056", "shortTermDebt": "3036016", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19290", "reportedCurrency": "USD", "retainedEarnings": "-40287764", "totalLiabilities": "8082712", "otherCurrentAssets": "311625", "totalCurrentAssets": "965709", "currentLongTermDebt": "3036016", "longTermInvestments": "0", "shortTermInvestments": "615361", "currentNetReceivables": "35045", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19290", "currentAccountsPayable": "448307", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4002072", "totalShareholderEquity": "-7097713", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3419379", "totalCurrentLiabilities": "7070071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1012641", "cashAndShortTermInvestments": "3678", "commonStockSharesOutstanding": "2098999", "intangibleAssetsExcludingGoodwill": "19290", "cashAndCashEquivalentsAtCarryingValue": "3678", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8518520", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3818443", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000403", "cashflowFromInvestment": "132826", "stockBasedCompensation": "229605", "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": "13813", "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 21297642, "cost_of_revenue": 21640783, "gross_profit": -343141, "ebit": -17426652, "ebitda": -15046537, "pretax_income": -17428428, "tax_provision": null, "net_income": -17428428, "net_income_to_common": -17428428, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19318, "total_current_assets": 2928408, "total_assets": 3352625, "short_term_debt": null, "long_term_debt": 420619, "total_debt": 420619, "total_liabilities": 9545855, "total_equity": -6193230, "shares_outstanding": 1259333, "goodwill_and_intangibles": 33000 }, "cash_flow": { "operating_cash_flow": -1232382, "capital_expenditure": 41833, "free_cash_flow": -1190549, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249499, "ticker_id": 1013, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17426652", "ebitda": "-15046537", "netIncome": "-17428428", "grossProfit": "-343141", "depreciation": "None", "totalRevenue": "21297642", "costOfRevenue": "21640783", "interestIncome": "None", "incomeBeforeTax": "-17428428", "interestExpense": "1776", "operatingIncome": "-17463221", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1776", "nonInterestIncome": "None", "operatingExpenses": "17120080", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21640783", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2380115", "sellingGeneralAndAdministrative": "3696386", "netIncomeFromContinuingOperations": "-17428428" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "126", "currentDebt": "None", "investments": "None", "totalAssets": "3352625", "longTermDebt": "420619", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33000", "reportedCurrency": "USD", "retainedEarnings": "-31769244", "totalLiabilities": "9545855", "otherCurrentAssets": "706996", "totalCurrentAssets": "2928408", "currentLongTermDebt": "None", "longTermInvestments": "391217", "shortTermInvestments": "0", "currentNetReceivables": "2202094", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "424217", "currentAccountsPayable": "138666", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "420619", "totalShareholderEquity": "-6193230", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8833182", "totalCurrentLiabilities": "9123465", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "422390", "cashAndShortTermInvestments": "19318", "commonStockSharesOutstanding": "1259333", "intangibleAssetsExcludingGoodwill": "33000", "cashAndCashEquivalentsAtCarryingValue": "19318", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17428428", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1232382", "capitalExpenditures": "41833", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "418316", "cashflowFromInvestment": "-1109936", "stockBasedCompensation": "370878", "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": "2380115", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21297642, "cost_of_revenue": 21640783, "gross_profit": -343141, "research_and_development": null, "selling_general_admin": 3696386, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17426652, "depreciation_amortisation": 2380115, "ebitda": -15046537, "interest_expense": 1776, "interest_income": null, "other_non_operating": null, "pretax_income": -17428428, "tax_provision": null, "effective_tax_rate": null, "net_income": -17428428, "net_income_continuing_ops": -17428428, "net_income_to_common": -17428428, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19318, "short_term_investments": 0, "net_receivables": 2202094, "inventory": null, "other_current_assets": null, "total_current_assets": 2928408, "net_ppe": null, "goodwill": null, "intangible_assets": 33000, "goodwill_and_intangibles": 33000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 424217, "total_assets": 3352625, "short_term_debt": null, "accounts_payable": 138666, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9123465, "long_term_debt": 420619, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 422390, "total_liabilities": 9545855, "total_debt": 420619, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31769244, "total_equity": -6193230, "shares_outstanding": 1259333, "operating_cash_flow": -1232382, "stock_based_compensation": 370878, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41833, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1109936, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 418316, "free_cash_flow": -1190549, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17426652", "ebitda": "-15046537", "netIncome": "-17428428", "grossProfit": "-343141", "depreciation": "None", "totalRevenue": "21297642", "costOfRevenue": "21640783", "interestIncome": "None", "incomeBeforeTax": "-17428428", "interestExpense": "1776", "operatingIncome": "-17463221", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1776", "nonInterestIncome": "None", "operatingExpenses": "17120080", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21640783", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2380115", "sellingGeneralAndAdministrative": "3696386", "netIncomeFromContinuingOperations": "-17428428" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "126", "currentDebt": "None", "investments": "None", "totalAssets": "3352625", "longTermDebt": "420619", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33000", "reportedCurrency": "USD", "retainedEarnings": "-31769244", "totalLiabilities": "9545855", "otherCurrentAssets": "706996", "totalCurrentAssets": "2928408", "currentLongTermDebt": "None", "longTermInvestments": "391217", "shortTermInvestments": "0", "currentNetReceivables": "2202094", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "424217", "currentAccountsPayable": "138666", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "420619", "totalShareholderEquity": "-6193230", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8833182", "totalCurrentLiabilities": "9123465", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "422390", "cashAndShortTermInvestments": "19318", "commonStockSharesOutstanding": "1259333", "intangibleAssetsExcludingGoodwill": "33000", "cashAndCashEquivalentsAtCarryingValue": "19318", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17428428", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1232382", "capitalExpenditures": "41833", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "418316", "cashflowFromInvestment": "-1109936", "stockBasedCompensation": "370878", "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": "2380115", "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 21513474, "cost_of_revenue": 22174870, "gross_profit": -661396, "ebit": -11845657, "ebitda": -9155040, "pretax_income": -11845657, "tax_provision": null, "net_income": -11845657, "net_income_to_common": -11845657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364023, "total_current_assets": 3687799, "total_assets": 18364904, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 7474324, "total_equity": 10890580, "shares_outstanding": 9771734, "goodwill_and_intangibles": 8075105 }, "cash_flow": { "operating_cash_flow": 1615606, "capital_expenditure": 0, "free_cash_flow": 1615606, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249500, "ticker_id": 1013, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11845657", "ebitda": "-9155040", "netIncome": "-11845657", "grossProfit": "-661396", "depreciation": "None", "totalRevenue": "21513474", "costOfRevenue": "22174870", "interestIncome": "None", "incomeBeforeTax": "-11845657", "interestExpense": "0", "operatingIncome": "-11142324", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "10480928", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22174870", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2690617", "sellingGeneralAndAdministrative": "5484319", "netIncomeFromContinuingOperations": "-11845657" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1007", "currentDebt": "None", "investments": "None", "totalAssets": "18364904", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8075105", "reportedCurrency": "USD", "retainedEarnings": "-14340816", "totalLiabilities": "7474324", "otherCurrentAssets": "2109426", "totalCurrentAssets": "3687799", "currentLongTermDebt": "None", "longTermInvestments": "6602000", "shortTermInvestments": "248214", "currentNetReceivables": "966136", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14677105", "currentAccountsPayable": "51712", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "10890580", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7219390", "totalCurrentLiabilities": "7474324", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "364023", "commonStockSharesOutstanding": "9771734", "intangibleAssetsExcludingGoodwill": "8075105", "cashAndCashEquivalentsAtCarryingValue": "364023", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11845657", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1615606", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-35000", "stockBasedCompensation": "1913529", "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": "2690617", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21513474, "cost_of_revenue": 22174870, "gross_profit": -661396, "research_and_development": null, "selling_general_admin": 5484319, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11845657, "depreciation_amortisation": 2690617, "ebitda": -9155040, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -11845657, "tax_provision": null, "effective_tax_rate": null, "net_income": -11845657, "net_income_continuing_ops": -11845657, "net_income_to_common": -11845657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364023, "short_term_investments": 248214, "net_receivables": 966136, "inventory": null, "other_current_assets": null, "total_current_assets": 3687799, "net_ppe": null, "goodwill": null, "intangible_assets": 8075105, "goodwill_and_intangibles": 8075105, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14677105, "total_assets": 18364904, "short_term_debt": null, "accounts_payable": 51712, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7474324, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 7474324, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14340816, "total_equity": 10890580, "shares_outstanding": 9771734, "operating_cash_flow": 1615606, "stock_based_compensation": 1913529, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 1615606, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11845657", "ebitda": "-9155040", "netIncome": "-11845657", "grossProfit": "-661396", "depreciation": "None", "totalRevenue": "21513474", "costOfRevenue": "22174870", "interestIncome": "None", "incomeBeforeTax": "-11845657", "interestExpense": "0", "operatingIncome": "-11142324", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "10480928", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22174870", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2690617", "sellingGeneralAndAdministrative": "5484319", "netIncomeFromContinuingOperations": "-11845657" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1007", "currentDebt": "None", "investments": "None", "totalAssets": "18364904", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8075105", "reportedCurrency": "USD", "retainedEarnings": "-14340816", "totalLiabilities": "7474324", "otherCurrentAssets": "2109426", "totalCurrentAssets": "3687799", "currentLongTermDebt": "None", "longTermInvestments": "6602000", "shortTermInvestments": "248214", "currentNetReceivables": "966136", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14677105", "currentAccountsPayable": "51712", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "10890580", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7219390", "totalCurrentLiabilities": "7474324", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "364023", "commonStockSharesOutstanding": "9771734", "intangibleAssetsExcludingGoodwill": "8075105", "cashAndCashEquivalentsAtCarryingValue": "364023", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11845657", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1615606", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-35000", "stockBasedCompensation": "1913529", "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": "2690617", "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 19286964, "cost_of_revenue": 19369286, "gross_profit": -82322, "ebit": -932676, "ebitda": -463390, "pretax_income": -936846, "tax_provision": null, "net_income": -936846, "net_income_to_common": -936846, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 403771, "total_current_assets": 5060372, "total_assets": 15814857, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6655165, "total_equity": 9159692, "shares_outstanding": 32221444, "goodwill_and_intangibles": 10754485 }, "cash_flow": { "operating_cash_flow": 1166982, "capital_expenditure": 0, "free_cash_flow": 1166982, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249501, "ticker_id": 1013, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-932676", "ebitda": "-463390", "netIncome": "-936846", "grossProfit": "-82322", "depreciation": "None", "totalRevenue": "19286964", "costOfRevenue": "19369286", "interestIncome": "None", "incomeBeforeTax": "-936846", "interestExpense": "4170", "operatingIncome": "-932404", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "850082", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19369286", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469286", "sellingGeneralAndAdministrative": "832208", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "33203", "currentDebt": "None", "investments": "None", "totalAssets": "15814857", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10754485", "reportedCurrency": "None", "retainedEarnings": "-2495159", "totalLiabilities": "6655165", "otherCurrentAssets": "812426", "totalCurrentAssets": "5060372", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1168349", "currentNetReceivables": "2675826", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10754485", "currentAccountsPayable": "54831", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9159692", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6551333", "totalCurrentLiabilities": "6655165", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "403771", "commonStockSharesOutstanding": "32221444", "intangibleAssetsExcludingGoodwill": "10754485", "cashAndCashEquivalentsAtCarryingValue": "403771", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-936846", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1166982", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-23302", "stockBasedCompensation": "42082", "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": "469286", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19286964, "cost_of_revenue": 19369286, "gross_profit": -82322, "research_and_development": null, "selling_general_admin": 832208, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -932676, "depreciation_amortisation": 469286, "ebitda": -463390, "interest_expense": 4170, "interest_income": null, "other_non_operating": null, "pretax_income": -936846, "tax_provision": null, "effective_tax_rate": null, "net_income": -936846, "net_income_continuing_ops": null, "net_income_to_common": -936846, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 403771, "short_term_investments": 1168349, "net_receivables": 2675826, "inventory": null, "other_current_assets": null, "total_current_assets": 5060372, "net_ppe": null, "goodwill": null, "intangible_assets": 10754485, "goodwill_and_intangibles": 10754485, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10754485, "total_assets": 15814857, "short_term_debt": null, "accounts_payable": 54831, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6655165, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 6655165, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2495159, "total_equity": 9159692, "shares_outstanding": 32221444, "operating_cash_flow": 1166982, "stock_based_compensation": 42082, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23302, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1166982, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-932676", "ebitda": "-463390", "netIncome": "-936846", "grossProfit": "-82322", "depreciation": "None", "totalRevenue": "19286964", "costOfRevenue": "19369286", "interestIncome": "None", "incomeBeforeTax": "-936846", "interestExpense": "4170", "operatingIncome": "-932404", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "850082", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19369286", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469286", "sellingGeneralAndAdministrative": "832208", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "33203", "currentDebt": "None", "investments": "None", "totalAssets": "15814857", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10754485", "reportedCurrency": "None", "retainedEarnings": "-2495159", "totalLiabilities": "6655165", "otherCurrentAssets": "812426", "totalCurrentAssets": "5060372", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1168349", "currentNetReceivables": "2675826", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10754485", "currentAccountsPayable": "54831", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9159692", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6551333", "totalCurrentLiabilities": "6655165", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "403771", "commonStockSharesOutstanding": "32221444", "intangibleAssetsExcludingGoodwill": "10754485", "cashAndCashEquivalentsAtCarryingValue": "403771", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-936846", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1166982", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-23302", "stockBasedCompensation": "42082", "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": "469286", "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 3653000, "cost_of_revenue": 3282000, "gross_profit": 371000, "ebit": -23264000, "ebitda": -23242000, "pretax_income": -26209000, "tax_provision": 38000, "net_income": -27147000, "net_income_to_common": -27147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7362000, "total_current_assets": 22811000, "total_assets": 315486000, "short_term_debt": 12637000, "long_term_debt": 3084000, "total_debt": 15721000, "total_liabilities": 98395000, "total_equity": 36165000, "shares_outstanding": 30874436, "goodwill_and_intangibles": 112703000 }, "cash_flow": { "operating_cash_flow": -4927000, "capital_expenditure": 154000, "free_cash_flow": -4773000, "dividends_paid": 297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249490, "ticker_id": 1013, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23264000", "ebitda": "-23242000", "netIncome": "-27147000", "grossProfit": "371000", "depreciation": "None", "totalRevenue": "3653000", "costOfRevenue": "3282000", "interestIncome": "1790000", "incomeBeforeTax": "-26209000", "interestExpense": "2945000", "operatingIncome": "-3811000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "38000", "reportedCurrency": "USD", "netInterestIncome": "-1155000", "nonInterestIncome": "None", "operatingExpenses": "4182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "274000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000", "sellingGeneralAndAdministrative": "3751000", "netIncomeFromContinuingOperations": "-26247000" }, "balance": { "goodwill": "100150000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "315486000", "longTermDebt": "3084000", "shortTermDebt": "12637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12553000", "reportedCurrency": "USD", "retainedEarnings": "-149674000", "totalLiabilities": "98395000", "otherCurrentAssets": "5734000", "totalCurrentAssets": "22811000", "currentLongTermDebt": "11106000", "longTermInvestments": "None", "shortTermInvestments": "3621000", "currentNetReceivables": "6094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292675000", "currentAccountsPayable": "2485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18604000", "totalShareholderEquity": "36165000", "capitalLeaseObligations": "4414000", "otherCurrentLiabilities": "76503000", "totalCurrentLiabilities": "91625000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6770000", "cashAndShortTermInvestments": "7362000", "commonStockSharesOutstanding": "30874436", "intangibleAssetsExcludingGoodwill": "12553000", "cashAndCashEquivalentsAtCarryingValue": "7362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26247000", "profitLoss": "None", "dividendPayout": "297000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "285000", "operatingCashflow": "-4927000", "capitalExpenditures": "154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12476000", "cashflowFromInvestment": "-3823000", "stockBasedCompensation": "1907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3653000, "cost_of_revenue": 3282000, "gross_profit": 371000, "research_and_development": 274000, "selling_general_admin": 3751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23264000, "depreciation_amortisation": 22000, "ebitda": -23242000, "interest_expense": 2945000, "interest_income": null, "other_non_operating": null, "pretax_income": -26209000, "tax_provision": 38000, "effective_tax_rate": null, "net_income": -27147000, "net_income_continuing_ops": -26247000, "net_income_to_common": -27147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7362000, "short_term_investments": 3621000, "net_receivables": 6094000, "inventory": null, "other_current_assets": null, "total_current_assets": 22811000, "net_ppe": null, "goodwill": 100150000, "intangible_assets": 12553000, "goodwill_and_intangibles": 112703000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 292675000, "total_assets": 315486000, "short_term_debt": 12637000, "accounts_payable": 2485000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91625000, "long_term_debt": 3084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6770000, "total_liabilities": 98395000, "total_debt": 15721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -149674000, "total_equity": 36165000, "shares_outstanding": 30874436, "operating_cash_flow": -4927000, "stock_based_compensation": 1907000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3823000, "dividends_paid": 297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12476000, "free_cash_flow": -4773000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23264000", "ebitda": "-23242000", "netIncome": "-27147000", "grossProfit": "371000", "depreciation": "None", "totalRevenue": "3653000", "costOfRevenue": "3282000", "interestIncome": "1790000", "incomeBeforeTax": "-26209000", "interestExpense": "2945000", "operatingIncome": "-3811000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "38000", "reportedCurrency": "USD", "netInterestIncome": "-1155000", "nonInterestIncome": "None", "operatingExpenses": "4182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "274000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000", "sellingGeneralAndAdministrative": "3751000", "netIncomeFromContinuingOperations": "-26247000" }, "balance": { "goodwill": "100150000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "315486000", "longTermDebt": "3084000", "shortTermDebt": "12637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12553000", "reportedCurrency": "USD", "retainedEarnings": "-149674000", "totalLiabilities": "98395000", "otherCurrentAssets": "5734000", "totalCurrentAssets": "22811000", "currentLongTermDebt": "11106000", "longTermInvestments": "None", "shortTermInvestments": "3621000", "currentNetReceivables": "6094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292675000", "currentAccountsPayable": "2485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18604000", "totalShareholderEquity": "36165000", "capitalLeaseObligations": "4414000", "otherCurrentLiabilities": "76503000", "totalCurrentLiabilities": "91625000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6770000", "cashAndShortTermInvestments": "7362000", "commonStockSharesOutstanding": "30874436", "intangibleAssetsExcludingGoodwill": "12553000", "cashAndCashEquivalentsAtCarryingValue": "7362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26247000", "profitLoss": "None", "dividendPayout": "297000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "285000", "operatingCashflow": "-4927000", "capitalExpenditures": "154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12476000", "cashflowFromInvestment": "-3823000", "stockBasedCompensation": "1907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22000", "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -13780484, "ebitda": -13779291, "pretax_income": -13462207, "tax_provision": 9000, "net_income": -11062236, "net_income_to_common": -11062236, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3897000, "total_current_assets": 13555000, "total_assets": 202386000, "short_term_debt": 1358000, "long_term_debt": 850000, "total_debt": 2208000, "total_liabilities": 45186000, "total_equity": -19788000, "shares_outstanding": 19025767, "goodwill_and_intangibles": 15092000 }, "cash_flow": { "operating_cash_flow": -998554, "capital_expenditure": 12310, "free_cash_flow": -986244, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249491, "ticker_id": 1013, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13780484", "ebitda": "-13779291", "netIncome": "-11062236", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-13462207", "interestExpense": "318277", "operatingIncome": "-25273018", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9000", "reportedCurrency": "USD", "netInterestIncome": "597277", "nonInterestIncome": "None", "operatingExpenses": "25273018", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1193", "sellingGeneralAndAdministrative": "20925018", "netIncomeFromContinuingOperations": "-13471207" }, "balance": { "goodwill": "7688000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "202386000", "longTermDebt": "850000", "shortTermDebt": "1358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7404000", "reportedCurrency": "USD", "retainedEarnings": "-122527000", "totalLiabilities": "45186000", "otherCurrentAssets": "311000", "totalCurrentAssets": "13555000", "currentLongTermDebt": "854000", "longTermInvestments": "None", "shortTermInvestments": "250000", "currentNetReceivables": "9097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188831000", "currentAccountsPayable": "124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2351000", "totalShareholderEquity": "-19788000", "capitalLeaseObligations": "647000", "otherCurrentLiabilities": "42064000", "totalCurrentLiabilities": "43546000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1640000", "cashAndShortTermInvestments": "3897000", "commonStockSharesOutstanding": "19025767", "intangibleAssetsExcludingGoodwill": "7404000", "cashAndCashEquivalentsAtCarryingValue": "3897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13471207", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-998554", "capitalExpenditures": "12310", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173638000", "cashflowFromInvestment": "-176308310", "stockBasedCompensation": "18648095", "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": "1193", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 20925018, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13780484, "depreciation_amortisation": 1193, "ebitda": -13779291, "interest_expense": 318277, "interest_income": null, "other_non_operating": null, "pretax_income": -13462207, "tax_provision": 9000, "effective_tax_rate": null, "net_income": -11062236, "net_income_continuing_ops": -13471207, "net_income_to_common": -11062236, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3897000, "short_term_investments": 250000, "net_receivables": 9097000, "inventory": null, "other_current_assets": null, "total_current_assets": 13555000, "net_ppe": null, "goodwill": 7688000, "intangible_assets": 7404000, "goodwill_and_intangibles": 15092000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 188831000, "total_assets": 202386000, "short_term_debt": 1358000, "accounts_payable": 124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43546000, "long_term_debt": 850000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1640000, "total_liabilities": 45186000, "total_debt": 2208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122527000, "total_equity": -19788000, "shares_outstanding": 19025767, "operating_cash_flow": -998554, "stock_based_compensation": 18648095, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12310, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176308310, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 173638000, "free_cash_flow": -986244, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13780484", "ebitda": "-13779291", "netIncome": "-11062236", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-13462207", "interestExpense": "318277", "operatingIncome": "-25273018", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9000", "reportedCurrency": "USD", "netInterestIncome": "597277", "nonInterestIncome": "None", "operatingExpenses": "25273018", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1193", "sellingGeneralAndAdministrative": "20925018", "netIncomeFromContinuingOperations": "-13471207" }, "balance": { "goodwill": "7688000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "202386000", "longTermDebt": "850000", "shortTermDebt": "1358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7404000", "reportedCurrency": "USD", "retainedEarnings": "-122527000", "totalLiabilities": "45186000", "otherCurrentAssets": "311000", "totalCurrentAssets": "13555000", "currentLongTermDebt": "854000", "longTermInvestments": "None", "shortTermInvestments": "250000", "currentNetReceivables": "9097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188831000", "currentAccountsPayable": "124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2351000", "totalShareholderEquity": "-19788000", "capitalLeaseObligations": "647000", "otherCurrentLiabilities": "42064000", "totalCurrentLiabilities": "43546000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1640000", "cashAndShortTermInvestments": "3897000", "commonStockSharesOutstanding": "19025767", "intangibleAssetsExcludingGoodwill": "7404000", "cashAndCashEquivalentsAtCarryingValue": "3897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13471207", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-998554", "capitalExpenditures": "12310", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173638000", "cashflowFromInvestment": "-176308310", "stockBasedCompensation": "18648095", "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": "1193", "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -16255337, "ebitda": -16253994, "pretax_income": -16305228, "tax_provision": null, "net_income": -16365492, "net_income_to_common": -16365492, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7611465, "total_current_assets": 13118456, "total_assets": 13287908, "short_term_debt": 1645563, "long_term_debt": null, "total_debt": 1645563, "total_liabilities": 43705879, "total_equity": -30417971, "shares_outstanding": 8124786, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2505548, "capital_expenditure": 3843, "free_cash_flow": -2501705, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249493, "ticker_id": 1013, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16255337", "ebitda": "-16253994", "netIncome": "-16365492", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-16305228", "interestExpense": "49891", "operatingIncome": "-4771575", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-49891", "nonInterestIncome": "None", "operatingExpenses": "4771575", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1343", "sellingGeneralAndAdministrative": "4771575", "netIncomeFromContinuingOperations": "-16305228" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1110", "currentDebt": "None", "investments": "None", "totalAssets": "13287908", "longTermDebt": "None", "shortTermDebt": "1645563", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-111464507", "totalLiabilities": "43705879", "otherCurrentAssets": "763076", "totalCurrentAssets": "13118456", "currentLongTermDebt": "1566988", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4743915", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169452", "currentAccountsPayable": "87420", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1720557", "totalShareholderEquity": "-30417971", "capitalLeaseObligations": "153569", "otherCurrentLiabilities": "41897902", "totalCurrentLiabilities": "43630885", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "74994", "cashAndShortTermInvestments": "7611465", "commonStockSharesOutstanding": "8124786", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7611465", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16305228", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2505548", "capitalExpenditures": "3843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9225000", "cashflowFromInvestment": "-2003843", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1343", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 4771575, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16255337, "depreciation_amortisation": 1343, "ebitda": -16253994, "interest_expense": 49891, "interest_income": null, "other_non_operating": null, "pretax_income": -16305228, "tax_provision": null, "effective_tax_rate": null, "net_income": -16365492, "net_income_continuing_ops": -16305228, "net_income_to_common": -16365492, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7611465, "short_term_investments": null, "net_receivables": 4743915, "inventory": null, "other_current_assets": null, "total_current_assets": 13118456, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 169452, "total_assets": 13287908, "short_term_debt": 1645563, "accounts_payable": 87420, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43630885, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74994, "total_liabilities": 43705879, "total_debt": 1645563, "preferred_stock": null, "minority_interest": null, "retained_earnings": -111464507, "total_equity": -30417971, "shares_outstanding": 8124786, "operating_cash_flow": -2505548, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3843, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2003843, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9225000, "free_cash_flow": -2501705, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16255337", "ebitda": "-16253994", "netIncome": "-16365492", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-16305228", "interestExpense": "49891", "operatingIncome": "-4771575", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-49891", "nonInterestIncome": "None", "operatingExpenses": "4771575", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1343", "sellingGeneralAndAdministrative": "4771575", "netIncomeFromContinuingOperations": "-16305228" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1110", "currentDebt": "None", "investments": "None", "totalAssets": "13287908", "longTermDebt": "None", "shortTermDebt": "1645563", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-111464507", "totalLiabilities": "43705879", "otherCurrentAssets": "763076", "totalCurrentAssets": "13118456", "currentLongTermDebt": "1566988", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4743915", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169452", "currentAccountsPayable": "87420", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1720557", "totalShareholderEquity": "-30417971", "capitalLeaseObligations": "153569", "otherCurrentLiabilities": "41897902", "totalCurrentLiabilities": "43630885", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "74994", "cashAndShortTermInvestments": "7611465", "commonStockSharesOutstanding": "8124786", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7611465", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16305228", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2505548", "capitalExpenditures": "3843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9225000", "cashflowFromInvestment": "-2003843", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1343", "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": 3460510, "ebitda": 3461675, "pretax_income": 3236541, "tax_provision": null, "net_income": 3018589, "net_income_to_common": 3018589, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1519647, "total_current_assets": 6959877, "total_assets": 7147234, "short_term_debt": 2158798, "long_term_debt": null, "total_debt": 2158798, "total_liabilities": 60530808, "total_equity": -53383574, "shares_outstanding": 5623924, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1352384, "capital_expenditure": 4626, "free_cash_flow": -1347758, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249494, "ticker_id": 1013, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3460510", "ebitda": "3461675", "netIncome": "3018589", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "3236541", "interestExpense": "223969", "operatingIncome": "-1048300", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-223969", "nonInterestIncome": "None", "operatingExpenses": "1048300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1165", "sellingGeneralAndAdministrative": "1048300", "netIncomeFromContinuingOperations": "3236541" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "537", "currentDebt": "None", "investments": "None", "totalAssets": "7147234", "longTermDebt": "None", "shortTermDebt": "2158798", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-95099015", "totalLiabilities": "60530808", "otherCurrentAssets": "2808142", "totalCurrentAssets": "6959877", "currentLongTermDebt": "2081988", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2632088", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187357", "currentAccountsPayable": "97157", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2247216", "totalShareholderEquity": "-53383574", "capitalLeaseObligations": "165228", "otherCurrentLiabilities": "58167450", "totalCurrentLiabilities": "60423405", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "107403", "cashAndShortTermInvestments": "1519647", "commonStockSharesOutstanding": "5623924", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1519647", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3236541", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1352384", "capitalExpenditures": "4626", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-878000", "cashflowFromInvestment": "-704626", "stockBasedCompensation": "-95", "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": "1165", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 1048300, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3460510, "depreciation_amortisation": 1165, "ebitda": 3461675, "interest_expense": 223969, "interest_income": null, "other_non_operating": null, "pretax_income": 3236541, "tax_provision": null, "effective_tax_rate": null, "net_income": 3018589, "net_income_continuing_ops": 3236541, "net_income_to_common": 3018589, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1519647, "short_term_investments": null, "net_receivables": 2632088, "inventory": null, "other_current_assets": null, "total_current_assets": 6959877, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187357, "total_assets": 7147234, "short_term_debt": 2158798, "accounts_payable": 97157, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60423405, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107403, "total_liabilities": 60530808, "total_debt": 2158798, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95099015, "total_equity": -53383574, "shares_outstanding": 5623924, "operating_cash_flow": -1352384, "stock_based_compensation": -95, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4626, "acquisitions": null, "other_investing": null, "investing_cash_flow": -704626, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -878000, "free_cash_flow": -1347758, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3460510", "ebitda": "3461675", "netIncome": "3018589", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "3236541", "interestExpense": "223969", "operatingIncome": "-1048300", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-223969", "nonInterestIncome": "None", "operatingExpenses": "1048300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1165", "sellingGeneralAndAdministrative": "1048300", "netIncomeFromContinuingOperations": "3236541" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "537", "currentDebt": "None", "investments": "None", "totalAssets": "7147234", "longTermDebt": "None", "shortTermDebt": "2158798", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-95099015", "totalLiabilities": "60530808", "otherCurrentAssets": "2808142", "totalCurrentAssets": "6959877", "currentLongTermDebt": "2081988", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2632088", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187357", "currentAccountsPayable": "97157", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2247216", "totalShareholderEquity": "-53383574", "capitalLeaseObligations": "165228", "otherCurrentLiabilities": "58167450", "totalCurrentLiabilities": "60423405", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "107403", "cashAndShortTermInvestments": "1519647", "commonStockSharesOutstanding": "5623924", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1519647", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3236541", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1352384", "capitalExpenditures": "4626", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-878000", "cashflowFromInvestment": "-704626", "stockBasedCompensation": "-95", "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": "1165", "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": 103339311, "ebitda": 103339610, "pretax_income": 103140894, "tax_provision": null, "net_income": 102958139, "net_income_to_common": 102958139, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4462916, "total_current_assets": 8462853, "total_assets": 8601827, "short_term_debt": 1576877, "long_term_debt": 947548, "total_debt": 2524425, "total_liabilities": 65818843, "total_equity": -57217016, "shares_outstanding": 5671702, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1341514, "capital_expenditure": 10221, "free_cash_flow": -1331293, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249495, "ticker_id": 1013, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103339311", "ebitda": "103339610", "netIncome": "102958139", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "103140894", "interestExpense": "198417", "operatingIncome": "-1507107", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-198417", "nonInterestIncome": "None", "operatingExpenses": "1507107", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299", "sellingGeneralAndAdministrative": "1507107", "netIncomeFromContinuingOperations": "103140894" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "501", "currentDebt": "None", "investments": "None", "totalAssets": "8601827", "longTermDebt": "947548", "shortTermDebt": "1576877", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-98117604", "totalLiabilities": "65818843", "otherCurrentAssets": "3999937", "totalCurrentAssets": "8462853", "currentLongTermDebt": "1525663", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138974", "currentAccountsPayable": "18341", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2590617", "totalShareholderEquity": "-57217016", "capitalLeaseObligations": "117406", "otherCurrentLiabilities": "63114027", "totalCurrentLiabilities": "64709245", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1109598", "cashAndShortTermInvestments": "4462916", "commonStockSharesOutstanding": "5671702", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4462916", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103140894", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1341514", "capitalExpenditures": "10221", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-810221", "stockBasedCompensation": "177905", "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": "299", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 1507107, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103339311, "depreciation_amortisation": 299, "ebitda": 103339610, "interest_expense": 198417, "interest_income": null, "other_non_operating": null, "pretax_income": 103140894, "tax_provision": null, "effective_tax_rate": null, "net_income": 102958139, "net_income_continuing_ops": 103140894, "net_income_to_common": 102958139, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4462916, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8462853, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 138974, "total_assets": 8601827, "short_term_debt": 1576877, "accounts_payable": 18341, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64709245, "long_term_debt": 947548, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1109598, "total_liabilities": 65818843, "total_debt": 2524425, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98117604, "total_equity": -57217016, "shares_outstanding": 5671702, "operating_cash_flow": -1341514, "stock_based_compensation": 177905, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10221, "acquisitions": null, "other_investing": null, "investing_cash_flow": -810221, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -1331293, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103339311", "ebitda": "103339610", "netIncome": "102958139", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "103140894", "interestExpense": "198417", "operatingIncome": "-1507107", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-198417", "nonInterestIncome": "None", "operatingExpenses": "1507107", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299", "sellingGeneralAndAdministrative": "1507107", "netIncomeFromContinuingOperations": "103140894" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "501", "currentDebt": "None", "investments": "None", "totalAssets": "8601827", "longTermDebt": "947548", "shortTermDebt": "1576877", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-98117604", "totalLiabilities": "65818843", "otherCurrentAssets": "3999937", "totalCurrentAssets": "8462853", "currentLongTermDebt": "1525663", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138974", "currentAccountsPayable": "18341", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2590617", "totalShareholderEquity": "-57217016", "capitalLeaseObligations": "117406", "otherCurrentLiabilities": "63114027", "totalCurrentLiabilities": "64709245", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1109598", "cashAndShortTermInvestments": "4462916", "commonStockSharesOutstanding": "5671702", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4462916", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103140894", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1341514", "capitalExpenditures": "10221", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-810221", "stockBasedCompensation": "177905", "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": "299", "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -4524180, "ebitda": -160190678, "pretax_income": -160630004, "tax_provision": null, "net_income": -160787979, "net_income_to_common": -160787979, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6897697, "total_current_assets": 9094397, "total_assets": 9109284, "short_term_debt": 1390193, "long_term_debt": 992000, "total_debt": 2382193, "total_liabilities": 172459393, "total_equity": -163350109, "shares_outstanding": 3094253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -340092, "capital_expenditure": 0, "free_cash_flow": -340092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249496, "ticker_id": 1013, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-160190678", "netIncome": "-160787979", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-160630004", "interestExpense": "439326", "operatingIncome": "-4524180", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-439000", "nonInterestIncome": "None", "operatingExpenses": "4524180", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4524180", "netIncomeFromContinuingOperations": "-160630000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "493", "currentDebt": "None", "investments": "None", "totalAssets": "9109284", "longTermDebt": "992000", "shortTermDebt": "1390193", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-201075743", "totalLiabilities": "172459393", "otherCurrentAssets": "2196700", "totalCurrentAssets": "9094397", "currentLongTermDebt": "1389000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14887", "currentAccountsPayable": "69600", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2337741", "totalShareholderEquity": "-163350109", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "169990573", "totalCurrentLiabilities": "171450366", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1009027", "cashAndShortTermInvestments": "6897697", "commonStockSharesOutstanding": "3094253", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6897697", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160787979", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-340092", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9062671", "cashflowFromInvestment": "-936241", "stockBasedCompensation": "5603", "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": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 4524180, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4524180, "depreciation_amortisation": null, "ebitda": -160190678, "interest_expense": 439326, "interest_income": null, "other_non_operating": null, "pretax_income": -160630004, "tax_provision": null, "effective_tax_rate": null, "net_income": -160787979, "net_income_continuing_ops": -160630000, "net_income_to_common": -160787979, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6897697, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9094397, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14887, "total_assets": 9109284, "short_term_debt": 1390193, "accounts_payable": 69600, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171450366, "long_term_debt": 992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1009027, "total_liabilities": 172459393, "total_debt": 2382193, "preferred_stock": null, "minority_interest": null, "retained_earnings": -201075743, "total_equity": -163350109, "shares_outstanding": 3094253, "operating_cash_flow": -340092, "stock_based_compensation": 5603, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -936241, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9062671, "free_cash_flow": -340092, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-160190678", "netIncome": "-160787979", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-160630004", "interestExpense": "439326", "operatingIncome": "-4524180", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-439000", "nonInterestIncome": "None", "operatingExpenses": "4524180", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4524180", "netIncomeFromContinuingOperations": "-160630000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "493", "currentDebt": "None", "investments": "None", "totalAssets": "9109284", "longTermDebt": "992000", "shortTermDebt": "1390193", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-201075743", "totalLiabilities": "172459393", "otherCurrentAssets": "2196700", "totalCurrentAssets": "9094397", "currentLongTermDebt": "1389000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14887", "currentAccountsPayable": "69600", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2337741", "totalShareholderEquity": "-163350109", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "169990573", "totalCurrentLiabilities": "171450366", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1009027", "cashAndShortTermInvestments": "6897697", "commonStockSharesOutstanding": "3094253", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6897697", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160787979", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-340092", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9062671", "cashflowFromInvestment": "-936241", "stockBasedCompensation": "5603", "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": "0", "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": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "income_statement": { "revenue": 236099, "cost_of_revenue": 18320, "gross_profit": 217779, "ebit": 4923921, "ebitda": 4927370, "pretax_income": 4455233, "tax_provision": null, "net_income": 4455233, "net_income_to_common": 4455233, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3678, "total_current_assets": 965709, "total_assets": 984999, "short_term_debt": 3036016, "long_term_debt": null, "total_debt": 3036016, "total_liabilities": 8082712, "total_equity": -7097713, "shares_outstanding": 2099000, "goodwill_and_intangibles": 19290 }, "cash_flow": { "operating_cash_flow": -1199326, "capital_expenditure": 0, "free_cash_flow": -1199326, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249498, "ticker_id": 1013, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:11.834816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4923921", "ebitda": "4927370", "netIncome": "4455233", "grossProfit": "217779", "depreciation": "None", "totalRevenue": "236099", "costOfRevenue": "18320", "interestIncome": "None", "incomeBeforeTax": "4455233", "interestExpense": "468688", "operatingIncome": "-1419285", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1637064", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18320", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3449", "sellingGeneralAndAdministrative": "1236429", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "209", "currentDebt": "None", "investments": "None", "totalAssets": "984999", "longTermDebt": "None", "shortTermDebt": "3036016", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19290", "reportedCurrency": "None", "retainedEarnings": "-40287764", "totalLiabilities": "8082712", "otherCurrentAssets": "311625", "totalCurrentAssets": "965709", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "615361", "currentNetReceivables": "35045", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19290", "currentAccountsPayable": "448307", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4002072", "totalShareholderEquity": "-7097713", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3419379", "totalCurrentLiabilities": "7070071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1012641", "cashAndShortTermInvestments": "3678", "commonStockSharesOutstanding": "2099000", "intangibleAssetsExcludingGoodwill": "19290", "cashAndCashEquivalentsAtCarryingValue": "3678", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4455233", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1199326", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "703580", "cashflowFromInvestment": "1086", "stockBasedCompensation": "-2759998", "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": "3449", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236099, "cost_of_revenue": 18320, "gross_profit": 217779, "research_and_development": null, "selling_general_admin": 1236429, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4923921, "depreciation_amortisation": 3449, "ebitda": 4927370, "interest_expense": 468688, "interest_income": null, "other_non_operating": null, "pretax_income": 4455233, "tax_provision": null, "effective_tax_rate": null, "net_income": 4455233, "net_income_continuing_ops": null, "net_income_to_common": 4455233, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3678, "short_term_investments": 615361, "net_receivables": 35045, "inventory": null, "other_current_assets": null, "total_current_assets": 965709, "net_ppe": null, "goodwill": null, "intangible_assets": 19290, "goodwill_and_intangibles": 19290, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19290, "total_assets": 984999, "short_term_debt": 3036016, "accounts_payable": 448307, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7070071, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1012641, "total_liabilities": 8082712, "total_debt": 3036016, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40287764, "total_equity": -7097713, "shares_outstanding": 2099000, "operating_cash_flow": -1199326, "stock_based_compensation": -2759998, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1086, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 703580, "free_cash_flow": -1199326, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4923921", "ebitda": "4927370", "netIncome": "4455233", "grossProfit": "217779", "depreciation": "None", "totalRevenue": "236099", "costOfRevenue": "18320", "interestIncome": "None", "incomeBeforeTax": "4455233", "interestExpense": "468688", "operatingIncome": "-1419285", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1637064", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18320", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3449", "sellingGeneralAndAdministrative": "1236429", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "209", "currentDebt": "None", "investments": "None", "totalAssets": "984999", "longTermDebt": "None", "shortTermDebt": "3036016", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19290", "reportedCurrency": "None", "retainedEarnings": "-40287764", "totalLiabilities": "8082712", "otherCurrentAssets": "311625", "totalCurrentAssets": "965709", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "615361", "currentNetReceivables": "35045", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19290", "currentAccountsPayable": "448307", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4002072", "totalShareholderEquity": "-7097713", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3419379", "totalCurrentLiabilities": "7070071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1012641", "cashAndShortTermInvestments": "3678", "commonStockSharesOutstanding": "2099000", "intangibleAssetsExcludingGoodwill": "19290", "cashAndCashEquivalentsAtCarryingValue": "3678", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4455233", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1199326", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "703580", "cashflowFromInvestment": "1086", "stockBasedCompensation": "-2759998", "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": "3449", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }