{ "ticker": { "uuid": "cb21bd47-bccc-4fc1-8c18-c25523350a43", "symbol": "WGRX", "name": "Wellgistics Health, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Pharmaceutical Retailers", "page_url": "https://sharemaestro.com/factors/ticker/cb21bd47-bccc-4fc1-8c18-c25523350a43/", "api_url": "https://sharemaestro.com/factors/api/tickers/cb21bd47-bccc-4fc1-8c18-c25523350a43/" }, "ticker_metadata": { "id": 8927, "uuid": "cb21bd47-bccc-4fc1-8c18-c25523350a43", "symbol": "WGRX", "name": "Wellgistics Health, Inc. Common Stock", "asset_type": "equity", "market_cap": 9349900, "stock_exchange_id": 2, "industry": "Pharmaceutical Retailers", "sector": "Healthcare", "description": "Wellgistics Health, Inc. is a wholesaler and distributor of pharmaceutical products to pharmaceutical manufacturers and independent retail pharmacies in the United States. The company is headquartered in Tampa, Florida.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "cb21bd47-bccc-4fc1-8c18-c25523350a43", "symbol": "WGRX", "name": "Wellgistics Health, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Pharmaceutical Retailers", "page_url": "https://sharemaestro.com/factors/ticker/cb21bd47-bccc-4fc1-8c18-c25523350a43/", "api_url": "https://sharemaestro.com/factors/api/tickers/cb21bd47-bccc-4fc1-8c18-c25523350a43/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.19, "value": 0.35, "quality": 0.34, "momentum": 0.34, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 4.35, "market_cap": 6175799.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 5.0846, "piotroski_f_score": 2, "momentum_12_1": -0.9502, "volatility_252d": 1.9174 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:29.807932+00:00", "batch_id": "" }, "size": { "price_close": 4.35, "market_cap": 6175799.4, "market_cap_usd": 6175799.4, "enterprise_value": 34463717.4, "shares_outstanding": 1419724, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.4401, "pcf_ratio": null, "pfcf_ratio": -0.518, "ev_ebitda": null, "ev_ebit": -0.6168, "ev_sales": 2.4557, "ev_fcf": -2.8905, "earnings_yield": null, "fcf_yield": -0.346, "price_to_sales": 0.4401, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.4072 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.7494, "operating_margin": -3.9813, "net_margin": -5.4572, "ebitda_margin": -3.7843, "fcf_margin": -0.8496, "roe": 5.0846, "roa": -2.5421, "roic": -3.1685, "roc_greenblatt": null, "asset_turnover": 0.4658, "cash_conversion": 0.1557, "accruals_ratio": -2.1132, "sbc_to_revenue": 2.0222, "piotroski_f_score": 2, "altman_z_score": -12.2641, "earnings_stability_5y": 1.0255, "revenue_stability_5y": 0.7424, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.3491, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.0002, "net_debt_to_ebitda": -0.5326, "debt_to_assets": 0.9407, "interest_coverage": -10.0534, "current_ratio": 0.0858, "quick_ratio": 0.0326, "net_debt": 28287918, "local_beta": 0.002, "volatility_252d": 1.9174, "volatility_60d": 4.508, "max_drawdown_12m": -0.9544, "risk_adjusted_momentum": -0.4956 }, "growth": { "revenue_growth_1y": -0.3334, "revenue_growth_3y_cagr": -0.107, "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": -2.3526, "revenue_growth": -0.3334, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0333, "price_return_3m": -0.473, "price_return_6m": -0.8465, "price_return_9m": -0.9341, "price_return_12m": -0.9485, "price_return_12m_ex1m": -0.9502, "momentum_6m": -0.8465, "momentum_12m": -0.9485, "momentum_12_1": -0.9502, "distance_from_52w_high": -0.942, "distance_from_52w_low": 0.2719, "relative_strength": -1.1065 }, "raw_ttm": { "revenue_ttm": 14033980, "gross_profit_ttm": -10516727, "ebit_ttm": -55873956, "ebitda_ttm": -53108940, "net_income_ttm": -76586224, "eps_diluted_ttm": -53.9444, "operating_cash_flow_ttm": -12920709, "capital_expenditure_ttm": 997465, "fcf_ttm": -11923244, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5557745, "cash_and_equivalents": 51730, "total_current_assets": 2761676, "total_current_liabilities": 32198867, "net_ppe": null, "total_assets": 30127690, "total_debt": 28339648, "total_equity": -15062449, "net_working_capital": -13749273, "book_value_per_share": -10.6094, "retained_earnings": -118774287, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -39242085, "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": 65, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 65, "svqf_composite": 74, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 81, "quality_value_composite": 0.345, "os_score": 0.19, "value_percentile": 0.35, "quality_percentile": 0.34, "momentum_percentile": 0.34, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "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": 3244, "ticker_id": 8927, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:29.807932+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.35, "market_cap": 6175799.4, "market_cap_usd": 6175799.4, "enterprise_value": 34463717.4, "shares_outstanding": 1419724, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.44006044, "pcf_ratio": null, "pfcf_ratio": -0.51796301, "ev_ebitda": null, "ev_ebit": -0.61681184, "ev_sales": 2.45573368, "ev_fcf": -2.89046483, "earnings_yield": null, "fcf_yield": -0.34596512, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.74937594, "operating_margin": -3.98133359, "net_margin": -5.45719917, "ebitda_margin": -3.78431065, "fcf_margin": -0.84959819, "roe": 5.08457981, "roa": -2.5420543, "roic": -3.16854298, "roc_greenblatt": null, "asset_turnover": 0.46581666, "cash_conversion": 0.15568393, "accruals_ratio": -2.11318939, "sbc_to_revenue": 2.02215394, "debt_to_equity": -3.00018536, "net_debt_to_ebitda": -0.53263948, "debt_to_assets": 0.94065121, "interest_coverage": -10.05335005, "current_ratio": 0.08576935, "quick_ratio": 0.03255012, "net_debt": 28287918, "revenue_growth_1y": -0.33341221, "revenue_growth_3y_cagr": -0.10704948, "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": -2.35255567, "piotroski_f_score": 2, "altman_z_score": -12.26407699, "earnings_stability_5y": 1.025545, "revenue_stability_5y": 0.742391, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03325416, "price_return_3m": -0.47304664, "price_return_6m": -0.84653378, "price_return_9m": -0.93409091, "price_return_12m": -0.94852071, "price_return_12m_ex1m": -0.95017751, "distance_from_52w_high": -0.942, "distance_from_52w_low": 0.27192982, "relative_strength": -1.10646176, "local_beta": 0.002, "volatility_252d": 1.9174, "volatility_60d": 4.508041, "max_drawdown_12m": -0.9544, "revenue_ttm": 14033980, "gross_profit_ttm": -10516727, "ebit_ttm": -55873956, "ebitda_ttm": -53108940, "net_income_ttm": -76586224, "eps_diluted_ttm": -53.94444554, "operating_cash_flow_ttm": -12920709, "capital_expenditure_ttm": 997465, "fcf_ttm": -11923244, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5557745, "cash_and_equivalents": 51730, "total_current_assets": 2761676, "total_current_liabilities": 32198867, "net_ppe": null, "total_assets": 30127690, "total_debt": 28339648, "total_equity": -15062449, "net_working_capital": -13749273, "book_value_per_share": -10.60942056, "retained_earnings": -118774287, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -39242085, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "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": 65, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 65, "svqf_composite": 74, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "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": 4.35, "os": 0.19, "value": 0.35, "quality": 0.34, "momentum": 0.34, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 5.0846, "momentum_12_1": -0.9502, "complete_fields": { "id": 3244, "ticker_id": 8927, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:29.807932+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.35, "market_cap": 6175799.4, "market_cap_usd": 6175799.4, "enterprise_value": 34463717.4, "shares_outstanding": 1419724, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.44006044, "pcf_ratio": null, "pfcf_ratio": -0.51796301, "ev_ebitda": null, "ev_ebit": -0.61681184, "ev_sales": 2.45573368, "ev_fcf": -2.89046483, "earnings_yield": null, "fcf_yield": -0.34596512, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.74937594, "operating_margin": -3.98133359, "net_margin": -5.45719917, "ebitda_margin": -3.78431065, "fcf_margin": -0.84959819, "roe": 5.08457981, "roa": -2.5420543, "roic": -3.16854298, "roc_greenblatt": null, "asset_turnover": 0.46581666, "cash_conversion": 0.15568393, "accruals_ratio": -2.11318939, "sbc_to_revenue": 2.02215394, "debt_to_equity": -3.00018536, "net_debt_to_ebitda": -0.53263948, "debt_to_assets": 0.94065121, "interest_coverage": -10.05335005, "current_ratio": 0.08576935, "quick_ratio": 0.03255012, "net_debt": 28287918, "revenue_growth_1y": -0.33341221, "revenue_growth_3y_cagr": -0.10704948, "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": -2.35255567, "piotroski_f_score": 2, "altman_z_score": -12.26407699, "earnings_stability_5y": 1.025545, "revenue_stability_5y": 0.742391, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03325416, "price_return_3m": -0.47304664, "price_return_6m": -0.84653378, "price_return_9m": -0.93409091, "price_return_12m": -0.94852071, "price_return_12m_ex1m": -0.95017751, "distance_from_52w_high": -0.942, "distance_from_52w_low": 0.27192982, "relative_strength": -1.10646176, "local_beta": 0.002, "volatility_252d": 1.9174, "volatility_60d": 4.508041, "max_drawdown_12m": -0.9544, "revenue_ttm": 14033980, "gross_profit_ttm": -10516727, "ebit_ttm": -55873956, "ebitda_ttm": -53108940, "net_income_ttm": -76586224, "eps_diluted_ttm": -53.94444554, "operating_cash_flow_ttm": -12920709, "capital_expenditure_ttm": 997465, "fcf_ttm": -11923244, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5557745, "cash_and_equivalents": 51730, "total_current_assets": 2761676, "total_current_liabilities": 32198867, "net_ppe": null, "total_assets": 30127690, "total_debt": 28339648, "total_equity": -15062449, "net_working_capital": -13749273, "book_value_per_share": -10.60942056, "retained_earnings": -118774287, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -39242085, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "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": 65, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 65, "svqf_composite": 74, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "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": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 23337860, "cost_of_revenue": 32975343, "gross_profit": -9637483, "ebit": -81194831, "ebitda": -77983767, "pretax_income": -101274530, "tax_provision": null, "net_income": -101274530, "net_income_to_common": -101274530, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42571, "total_current_assets": 2819216, "total_assets": 30459449, "short_term_debt": 11456771, "long_term_debt": 12600000, "total_debt": 24056771, "total_liabilities": 42907250, "total_equity": -12447801, "shares_outstanding": 1419724, "goodwill_and_intangibles": 24508598 }, "cash_flow": { "operating_cash_flow": -10855029, "capital_expenditure": 881526, "free_cash_flow": -9973503, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200767, "ticker_id": 8927, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-81194831", "ebitda": "-77983767", "netIncome": "-101274530", "grossProfit": "-9637483", "depreciation": "None", "totalRevenue": "23337860", "costOfRevenue": "32975343", "interestIncome": "None", "incomeBeforeTax": "-101274530", "interestExpense": "4579556", "operatingIncome": "-81194831", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4579556", "nonInterestIncome": "None", "operatingExpenses": "71557348", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32975343", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3211064", "sellingGeneralAndAdministrative": "70332827", "netIncomeFromContinuingOperations": "-101274530" }, "balance": { "goodwill": "14193923", "inventory": "1639426", "commonStock": "10131", "currentDebt": "None", "investments": "None", "totalAssets": "30459449", "longTermDebt": "12600000", "shortTermDebt": "11456771", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10314675", "reportedCurrency": "USD", "retainedEarnings": "-111031690", "totalLiabilities": "42907250", "otherCurrentAssets": "None", "totalCurrentAssets": "2819216", "currentLongTermDebt": "11071463", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1137219", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27640233", "currentAccountsPayable": "11665135", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24583893", "totalShareholderEquity": "-12447801", "capitalLeaseObligations": "1096373", "otherCurrentLiabilities": "6658222", "totalCurrentLiabilities": "29780128", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13127122", "cashAndShortTermInvestments": "42571", "commonStockSharesOutstanding": "1419724", "intangibleAssetsExcludingGoodwill": "10314675", "cashAndCashEquivalentsAtCarryingValue": "42571", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101274530", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1890925", "operatingCashflow": "-10855029", "capitalExpenditures": "881526", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10750790", "cashflowFromInvestment": "-881526", "stockBasedCompensation": "54794525", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2838787", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192215", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23337860, "cost_of_revenue": 32975343, "gross_profit": -9637483, "research_and_development": null, "selling_general_admin": 70332827, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -81194831, "depreciation_amortisation": 3211064, "ebitda": -77983767, "interest_expense": 4579556, "interest_income": null, "other_non_operating": null, "pretax_income": -101274530, "tax_provision": null, "effective_tax_rate": null, "net_income": -101274530, "net_income_continuing_ops": -101274530, "net_income_to_common": -101274530, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42571, "short_term_investments": null, "net_receivables": 1137219, "inventory": 1639426, "other_current_assets": null, "total_current_assets": 2819216, "net_ppe": null, "goodwill": 14193923, "intangible_assets": 10314675, "goodwill_and_intangibles": 24508598, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27640233, "total_assets": 30459449, "short_term_debt": 11456771, "accounts_payable": 11665135, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29780128, "long_term_debt": 12600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13127122, "total_liabilities": 42907250, "total_debt": 24056771, "preferred_stock": null, "minority_interest": null, "retained_earnings": -111031690, "total_equity": -12447801, "shares_outstanding": 1419724, "operating_cash_flow": -10855029, "stock_based_compensation": 54794525, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 881526, "acquisitions": null, "other_investing": null, "investing_cash_flow": -881526, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10750790, "free_cash_flow": -9973503, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-81194831", "ebitda": "-77983767", "netIncome": "-101274530", "grossProfit": "-9637483", "depreciation": "None", "totalRevenue": "23337860", "costOfRevenue": "32975343", "interestIncome": "None", "incomeBeforeTax": "-101274530", "interestExpense": "4579556", "operatingIncome": "-81194831", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4579556", "nonInterestIncome": "None", "operatingExpenses": "71557348", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32975343", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3211064", "sellingGeneralAndAdministrative": "70332827", "netIncomeFromContinuingOperations": "-101274530" }, "balance": { "goodwill": "14193923", "inventory": "1639426", "commonStock": "10131", "currentDebt": "None", "investments": "None", "totalAssets": "30459449", "longTermDebt": "12600000", "shortTermDebt": "11456771", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10314675", "reportedCurrency": "USD", "retainedEarnings": "-111031690", "totalLiabilities": "42907250", "otherCurrentAssets": "None", "totalCurrentAssets": "2819216", "currentLongTermDebt": "11071463", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1137219", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27640233", "currentAccountsPayable": "11665135", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24583893", "totalShareholderEquity": "-12447801", "capitalLeaseObligations": "1096373", "otherCurrentLiabilities": "6658222", "totalCurrentLiabilities": "29780128", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13127122", "cashAndShortTermInvestments": "42571", "commonStockSharesOutstanding": "1419724", "intangibleAssetsExcludingGoodwill": "10314675", "cashAndCashEquivalentsAtCarryingValue": "42571", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101274530", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1890925", "operatingCashflow": "-10855029", "capitalExpenditures": "881526", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10750790", "cashflowFromInvestment": "-881526", "stockBasedCompensation": "54794525", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2838787", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192215", "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": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 18128831, "cost_of_revenue": 16361517, "gross_profit": 1767314, "ebit": -6024762, "ebitda": -4910098, "pretax_income": -6856226, "tax_provision": null, "net_income": -6856226, "net_income_to_common": -6856226, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1028336, "total_current_assets": 15168668, "total_assets": 57332650, "short_term_debt": 12557507, "long_term_debt": 11455085, "total_debt": 24012592, "total_liabilities": 50598204, "total_equity": 6734446, "shares_outstanding": 1038887, "goodwill_and_intangibles": 38583955 }, "cash_flow": { "operating_cash_flow": -1224993, "capital_expenditure": 377288, "free_cash_flow": -847705, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200772, "ticker_id": 8927, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6024762", "ebitda": "-4910098", "netIncome": "-6856226", "grossProfit": "1767314", "depreciation": "None", "totalRevenue": "18128831", "costOfRevenue": "16361517", "interestIncome": "None", "incomeBeforeTax": "-6856226", "interestExpense": "831467", "operatingIncome": "-6145132", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-831467", "nonInterestIncome": "None", "operatingExpenses": "7912446", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16361517", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1114664", "sellingGeneralAndAdministrative": "6797782", "netIncomeFromContinuingOperations": "-6856226" }, "balance": { "goodwill": "16219929", "inventory": "9518608", "commonStock": "5105", "currentDebt": "None", "investments": "None", "totalAssets": "57332650", "longTermDebt": "11455085", "shortTermDebt": "12557507", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22364026", "reportedCurrency": "USD", "retainedEarnings": "-9757160", "totalLiabilities": "50598204", "otherCurrentAssets": "875910", "totalCurrentAssets": "15168668", "currentLongTermDebt": "12038017", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "3745814", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42163982", "currentAccountsPayable": "6334254", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25108964", "totalShareholderEquity": "6734446", "capitalLeaseObligations": "1615862", "otherCurrentLiabilities": "18909221", "totalCurrentLiabilities": "38046747", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12551457", "cashAndShortTermInvestments": "1028336", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "22364026", "cashAndCashEquivalentsAtCarryingValue": "1028336", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6856226", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-72356", "operatingCashflow": "-1224993", "capitalExpenditures": "377288", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1782893", "cashflowFromInvestment": "469072", "stockBasedCompensation": "1081106", "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": "1114664", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18128831, "cost_of_revenue": 16361517, "gross_profit": 1767314, "research_and_development": null, "selling_general_admin": 6797782, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6024762, "depreciation_amortisation": 1114664, "ebitda": -4910098, "interest_expense": 831467, "interest_income": null, "other_non_operating": null, "pretax_income": -6856226, "tax_provision": null, "effective_tax_rate": null, "net_income": -6856226, "net_income_continuing_ops": -6856226, "net_income_to_common": -6856226, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1028336, "short_term_investments": null, "net_receivables": 3745814, "inventory": 9518608, "other_current_assets": null, "total_current_assets": 15168668, "net_ppe": null, "goodwill": 16219929, "intangible_assets": 22364026, "goodwill_and_intangibles": 38583955, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42163982, "total_assets": 57332650, "short_term_debt": 12557507, "accounts_payable": 6334254, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38046747, "long_term_debt": 11455085, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12551457, "total_liabilities": 50598204, "total_debt": 24012592, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9757160, "total_equity": 6734446, "shares_outstanding": 1038887, "operating_cash_flow": -1224993, "stock_based_compensation": 1081106, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 377288, "acquisitions": null, "other_investing": null, "investing_cash_flow": 469072, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1782893, "free_cash_flow": -847705, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6024762", "ebitda": "-4910098", "netIncome": "-6856226", "grossProfit": "1767314", "depreciation": "None", "totalRevenue": "18128831", "costOfRevenue": "16361517", "interestIncome": "None", "incomeBeforeTax": "-6856226", "interestExpense": "831467", "operatingIncome": "-6145132", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-831467", "nonInterestIncome": "None", "operatingExpenses": "7912446", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16361517", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1114664", "sellingGeneralAndAdministrative": "6797782", "netIncomeFromContinuingOperations": "-6856226" }, "balance": { "goodwill": "16219929", "inventory": "9518608", "commonStock": "5105", "currentDebt": "None", "investments": "None", "totalAssets": "57332650", "longTermDebt": "11455085", "shortTermDebt": "12557507", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22364026", "reportedCurrency": "USD", "retainedEarnings": "-9757160", "totalLiabilities": "50598204", "otherCurrentAssets": "875910", "totalCurrentAssets": "15168668", "currentLongTermDebt": "12038017", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "3745814", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42163982", "currentAccountsPayable": "6334254", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25108964", "totalShareholderEquity": "6734446", "capitalLeaseObligations": "1615862", "otherCurrentLiabilities": "18909221", "totalCurrentLiabilities": "38046747", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12551457", "cashAndShortTermInvestments": "1028336", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "22364026", "cashAndCashEquivalentsAtCarryingValue": "1028336", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6856226", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-72356", "operatingCashflow": "-1224993", "capitalExpenditures": "377288", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1782893", "cashflowFromInvestment": "469072", "stockBasedCompensation": "1081106", "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": "1114664", "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": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -2880603, "ebitda": -2880603, "pretax_income": -2895684, "tax_provision": null, "net_income": -2895684, "net_income_to_common": -2895684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1364, "total_current_assets": 338364, "total_assets": 338364, "short_term_debt": 350000, "long_term_debt": 350000, "total_debt": 700000, "total_liabilities": 3238798, "total_equity": -2900434, "shares_outstanding": 894400, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -349136, "capital_expenditure": 0, "free_cash_flow": -349136, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200777, "ticker_id": 8927, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-2880603", "netIncome": "-2895684", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-2895684", "interestExpense": "15081", "operatingIncome": "-2880603", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15081", "nonInterestIncome": "None", "operatingExpenses": "2880603", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "375", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2880603", "netIncomeFromContinuingOperations": "-2895684" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "4472", "currentDebt": "None", "investments": "None", "totalAssets": "338364", "longTermDebt": "350000", "shortTermDebt": "350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2900934", "totalLiabilities": "3238798", "otherCurrentAssets": "None", "totalCurrentAssets": "338364", "currentLongTermDebt": "350000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "1038672", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700000", "totalShareholderEquity": "-2900434", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1500126", "totalCurrentLiabilities": "2888798", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "350000", "cashAndShortTermInvestments": "1364", "commonStockSharesOutstanding": "894400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1364", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2895684", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-349136", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "350500", "cashflowFromInvestment": "None", "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": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": 375, "selling_general_admin": 2880603, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2880603, "depreciation_amortisation": null, "ebitda": -2880603, "interest_expense": 15081, "interest_income": null, "other_non_operating": null, "pretax_income": -2895684, "tax_provision": null, "effective_tax_rate": null, "net_income": -2895684, "net_income_continuing_ops": -2895684, "net_income_to_common": -2895684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1364, "short_term_investments": null, "net_receivables": 337000, "inventory": 0, "other_current_assets": null, "total_current_assets": 338364, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 338364, "short_term_debt": 350000, "accounts_payable": 1038672, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2888798, "long_term_debt": 350000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 350000, "total_liabilities": 3238798, "total_debt": 700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2900934, "total_equity": -2900434, "shares_outstanding": 894400, "operating_cash_flow": -349136, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 350500, "free_cash_flow": -349136, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-2880603", "netIncome": "-2895684", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-2895684", "interestExpense": "15081", "operatingIncome": "-2880603", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15081", "nonInterestIncome": "None", "operatingExpenses": "2880603", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "375", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2880603", "netIncomeFromContinuingOperations": "-2895684" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "4472", "currentDebt": "None", "investments": "None", "totalAssets": "338364", "longTermDebt": "350000", "shortTermDebt": "350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2900934", "totalLiabilities": "3238798", "otherCurrentAssets": "None", "totalCurrentAssets": "338364", "currentLongTermDebt": "350000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "1038672", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700000", "totalShareholderEquity": "-2900434", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1500126", "totalCurrentLiabilities": "2888798", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "350000", "cashAndShortTermInvestments": "1364", "commonStockSharesOutstanding": "894400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1364", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2895684", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-349136", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "350500", "cashflowFromInvestment": "None", "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": "0", "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": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 32777728, "cost_of_revenue": 27028874, "gross_profit": 5748854, "ebit": -2456617, "ebitda": -369034, "pretax_income": -2743800, "tax_provision": null, "net_income": -2743800, "net_income_to_common": -2743800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 0, "total_assets": 0, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 5250, "total_equity": -5250, "shares_outstanding": 945041, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 0, "capital_expenditure": 0, "free_cash_flow": 0, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200781, "ticker_id": 8927, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2456617", "ebitda": "-369034", "netIncome": "-2743800", "grossProfit": "5748854", "depreciation": "None", "totalRevenue": "32777728", "costOfRevenue": "27028874", "interestIncome": "None", "incomeBeforeTax": "-2743800", "interestExpense": "287183", "operatingIncome": "-3422729", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-287183", "nonInterestIncome": "None", "operatingExpenses": "9171583", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27028874", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2087583", "sellingGeneralAndAdministrative": "7082600", "netIncomeFromContinuingOperations": "-2743800" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "0", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5250", "totalLiabilities": "5250", "otherCurrentAssets": "None", "totalCurrentAssets": "0", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "5250", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-5250", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5250", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "945041.62", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5250", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "0", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32777728, "cost_of_revenue": 27028874, "gross_profit": 5748854, "research_and_development": 1400, "selling_general_admin": 7082600, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2456617, "depreciation_amortisation": 2087583, "ebitda": -369034, "interest_expense": 287183, "interest_income": null, "other_non_operating": null, "pretax_income": -2743800, "tax_provision": null, "effective_tax_rate": null, "net_income": -2743800, "net_income_continuing_ops": -2743800, "net_income_to_common": -2743800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 0, "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": 0, "total_assets": 0, "short_term_debt": null, "accounts_payable": 5250, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5250, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 5250, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5250, "total_equity": -5250, "shares_outstanding": 945041, "operating_cash_flow": 0, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 0, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2456617", "ebitda": "-369034", "netIncome": "-2743800", "grossProfit": "5748854", "depreciation": "None", "totalRevenue": "32777728", "costOfRevenue": "27028874", "interestIncome": "None", "incomeBeforeTax": "-2743800", "interestExpense": "287183", "operatingIncome": "-3422729", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-287183", "nonInterestIncome": "None", "operatingExpenses": "9171583", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27028874", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2087583", "sellingGeneralAndAdministrative": "7082600", "netIncomeFromContinuingOperations": "-2743800" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "0", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5250", "totalLiabilities": "5250", "otherCurrentAssets": "None", "totalCurrentAssets": "0", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "5250", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-5250", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5250", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "945041.62", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5250", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "0", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 1559563, "cost_of_revenue": 1746166, "gross_profit": -186603, "ebit": -6015538, "ebitda": -5658714, "pretax_income": -7742597, "tax_provision": null, "net_income": -7742597, "net_income_to_common": -7742597, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51730, "total_current_assets": 2761676, "total_assets": 30127690, "short_term_debt": 15739648, "long_term_debt": 12600000, "total_debt": 28339648, "total_liabilities": 45190139, "total_equity": -15062449, "shares_outstanding": 1419724, "goodwill_and_intangibles": 24179636 }, "cash_flow": { "operating_cash_flow": -3413129, "capital_expenditure": 205098, "free_cash_flow": -3208031, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200765, "ticker_id": 8927, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6015538", "ebitda": "-5658714", "netIncome": "-7742597", "grossProfit": "-186603", "depreciation": "None", "totalRevenue": "1559563", "costOfRevenue": "1746166", "interestIncome": "None", "incomeBeforeTax": "-7742597", "interestExpense": "2072679", "operatingIncome": "-6015538", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2072679", "nonInterestIncome": "None", "operatingExpenses": "5828935", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1746166", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356824", "sellingGeneralAndAdministrative": "4868935", "netIncomeFromContinuingOperations": "-7742597" }, "balance": { "goodwill": "14193923", "inventory": "1713599", "commonStock": "11940", "currentDebt": "None", "investments": "None", "totalAssets": "30127690", "longTermDebt": "12600000", "shortTermDebt": "15739648", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9985713", "reportedCurrency": "USD", "retainedEarnings": "-118774287", "totalLiabilities": "45190139", "otherCurrentAssets": "4200", "totalCurrentAssets": "2761676", "currentLongTermDebt": "15354219", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "992147", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27366014", "currentAccountsPayable": "11977377", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28730920", "totalShareholderEquity": "-15062449", "capitalLeaseObligations": "959020", "otherCurrentLiabilities": "4481842", "totalCurrentLiabilities": "32198867", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12991272", "cashAndShortTermInvestments": "51730", "commonStockSharesOutstanding": "1419724", "intangibleAssetsExcludingGoodwill": "9985713", "cashAndCashEquivalentsAtCarryingValue": "51730", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7742597", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-74173", "operatingCashflow": "-3413129", "capitalExpenditures": "205098", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3627386", "cashflowFromInvestment": "-205098", "stockBasedCompensation": "1357764", "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": "1513480", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1559563, "cost_of_revenue": 1746166, "gross_profit": -186603, "research_and_development": null, "selling_general_admin": 4868935, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6015538, "depreciation_amortisation": 356824, "ebitda": -5658714, "interest_expense": 2072679, "interest_income": null, "other_non_operating": null, "pretax_income": -7742597, "tax_provision": null, "effective_tax_rate": null, "net_income": -7742597, "net_income_continuing_ops": -7742597, "net_income_to_common": -7742597, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51730, "short_term_investments": null, "net_receivables": 992147, "inventory": 1713599, "other_current_assets": null, "total_current_assets": 2761676, "net_ppe": null, "goodwill": 14193923, "intangible_assets": 9985713, "goodwill_and_intangibles": 24179636, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27366014, "total_assets": 30127690, "short_term_debt": 15739648, "accounts_payable": 11977377, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32198867, "long_term_debt": 12600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12991272, "total_liabilities": 45190139, "total_debt": 28339648, "preferred_stock": null, "minority_interest": null, "retained_earnings": -118774287, "total_equity": -15062449, "shares_outstanding": 1419724, "operating_cash_flow": -3413129, "stock_based_compensation": 1357764, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205098, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205098, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3627386, "free_cash_flow": -3208031, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6015538", "ebitda": "-5658714", "netIncome": "-7742597", "grossProfit": "-186603", "depreciation": "None", "totalRevenue": "1559563", "costOfRevenue": "1746166", "interestIncome": "None", "incomeBeforeTax": "-7742597", "interestExpense": "2072679", "operatingIncome": "-6015538", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2072679", "nonInterestIncome": "None", "operatingExpenses": "5828935", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1746166", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356824", "sellingGeneralAndAdministrative": "4868935", "netIncomeFromContinuingOperations": "-7742597" }, "balance": { "goodwill": "14193923", "inventory": "1713599", "commonStock": "11940", "currentDebt": "None", "investments": "None", "totalAssets": "30127690", "longTermDebt": "12600000", "shortTermDebt": "15739648", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9985713", "reportedCurrency": "USD", "retainedEarnings": "-118774287", "totalLiabilities": "45190139", "otherCurrentAssets": "4200", "totalCurrentAssets": "2761676", "currentLongTermDebt": "15354219", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "992147", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27366014", "currentAccountsPayable": "11977377", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28730920", "totalShareholderEquity": "-15062449", "capitalLeaseObligations": "959020", "otherCurrentLiabilities": "4481842", "totalCurrentLiabilities": "32198867", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12991272", "cashAndShortTermInvestments": "51730", "commonStockSharesOutstanding": "1419724", "intangibleAssetsExcludingGoodwill": "9985713", "cashAndCashEquivalentsAtCarryingValue": "51730", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7742597", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-74173", "operatingCashflow": "-3413129", "capitalExpenditures": "205098", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3627386", "cashflowFromInvestment": "-205098", "stockBasedCompensation": "1357764", "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": "1513480", "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": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 1670648, "cost_of_revenue": 11934742, "gross_profit": -10264094, "ebit": -12821665, "ebitda": -12019063, "pretax_income": -27852959, "tax_provision": null, "net_income": -27852959, "net_income_to_common": -27852959, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42571, "total_current_assets": 2819216, "total_assets": 30459449, "short_term_debt": 11456771, "long_term_debt": 12600000, "total_debt": 24056771, "total_liabilities": 42907250, "total_equity": -12447801, "shares_outstanding": 1419724, "goodwill_and_intangibles": 24508598 }, "cash_flow": { "operating_cash_flow": -6293253, "capital_expenditure": 255382, "free_cash_flow": -6037871, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200766, "ticker_id": 8927, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12821665", "ebitda": "-12019063", "netIncome": "-27852959", "grossProfit": "-10264094", "depreciation": "None", "totalRevenue": "1670648", "costOfRevenue": "11934742", "interestIncome": "None", "incomeBeforeTax": "-27852959", "interestExpense": "875719", "operatingIncome": "-12797758", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-875719", "nonInterestIncome": "None", "operatingExpenses": "2533664", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11934742", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "802602", "sellingGeneralAndAdministrative": "4127158", "netIncomeFromContinuingOperations": "-27852959" }, "balance": { "goodwill": "14193923", "inventory": "1639426", "commonStock": "10131", "currentDebt": "None", "investments": "None", "totalAssets": "30459449", "longTermDebt": "12600000", "shortTermDebt": "11456771", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10314675", "reportedCurrency": "USD", "retainedEarnings": "-111031690", "totalLiabilities": "42907250", "otherCurrentAssets": "None", "totalCurrentAssets": "2819216", "currentLongTermDebt": "11071463", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1137219", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27640233", "currentAccountsPayable": "11665135", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24583893", "totalShareholderEquity": "-12447801", "capitalLeaseObligations": "1096373", "otherCurrentLiabilities": "6658222", "totalCurrentLiabilities": "29780128", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13127122", "cashAndShortTermInvestments": "42571", "commonStockSharesOutstanding": "1419724", "intangibleAssetsExcludingGoodwill": "10314675", "cashAndCashEquivalentsAtCarryingValue": "42571", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27852959", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-135783", "operatingCashflow": "-6293253", "capitalExpenditures": "255382", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2362540", "cashflowFromInvestment": "-255382", "stockBasedCompensation": "355698", "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": "802601", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1670648, "cost_of_revenue": 11934742, "gross_profit": -10264094, "research_and_development": null, "selling_general_admin": 4127158, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12821665, "depreciation_amortisation": 802602, "ebitda": -12019063, "interest_expense": 875719, "interest_income": null, "other_non_operating": null, "pretax_income": -27852959, "tax_provision": null, "effective_tax_rate": null, "net_income": -27852959, "net_income_continuing_ops": -27852959, "net_income_to_common": -27852959, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42571, "short_term_investments": null, "net_receivables": 1137219, "inventory": 1639426, "other_current_assets": null, "total_current_assets": 2819216, "net_ppe": null, "goodwill": 14193923, "intangible_assets": 10314675, "goodwill_and_intangibles": 24508598, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27640233, "total_assets": 30459449, "short_term_debt": 11456771, "accounts_payable": 11665135, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29780128, "long_term_debt": 12600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13127122, "total_liabilities": 42907250, "total_debt": 24056771, "preferred_stock": null, "minority_interest": null, "retained_earnings": -111031690, "total_equity": -12447801, "shares_outstanding": 1419724, "operating_cash_flow": -6293253, "stock_based_compensation": 355698, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 255382, "acquisitions": null, "other_investing": null, "investing_cash_flow": -255382, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2362540, "free_cash_flow": -6037871, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12821665", "ebitda": "-12019063", "netIncome": "-27852959", "grossProfit": "-10264094", "depreciation": "None", "totalRevenue": "1670648", "costOfRevenue": "11934742", "interestIncome": "None", "incomeBeforeTax": "-27852959", "interestExpense": "875719", "operatingIncome": "-12797758", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-875719", "nonInterestIncome": "None", "operatingExpenses": "2533664", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11934742", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "802602", "sellingGeneralAndAdministrative": "4127158", "netIncomeFromContinuingOperations": "-27852959" }, "balance": { "goodwill": "14193923", "inventory": "1639426", "commonStock": "10131", "currentDebt": "None", "investments": "None", "totalAssets": "30459449", "longTermDebt": "12600000", "shortTermDebt": "11456771", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10314675", "reportedCurrency": "USD", "retainedEarnings": "-111031690", "totalLiabilities": "42907250", "otherCurrentAssets": "None", "totalCurrentAssets": "2819216", "currentLongTermDebt": "11071463", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1137219", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27640233", "currentAccountsPayable": "11665135", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24583893", "totalShareholderEquity": "-12447801", "capitalLeaseObligations": "1096373", "otherCurrentLiabilities": "6658222", "totalCurrentLiabilities": "29780128", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13127122", "cashAndShortTermInvestments": "42571", "commonStockSharesOutstanding": "1419724", "intangibleAssetsExcludingGoodwill": "10314675", "cashAndCashEquivalentsAtCarryingValue": "42571", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27852959", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-135783", "operatingCashflow": "-6293253", "capitalExpenditures": "255382", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2362540", "cashflowFromInvestment": "-255382", "stockBasedCompensation": "355698", "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": "802601", "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": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 3012904, "cost_of_revenue": 3584686, "gross_profit": -571782, "ebit": -31548329, "ebitda": -30745535, "pretax_income": -34318204, "tax_provision": null, "net_income": -34318204, "net_income_to_common": -34318204, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4228666, "total_current_assets": 12820490, "total_assets": 52779540, "short_term_debt": 12938055, "long_term_debt": 12600000, "total_debt": 25538055, "total_liabilities": 46001525, "total_equity": 6778015, "shares_outstanding": 1487588, "goodwill_and_intangibles": 34676744 }, "cash_flow": { "operating_cash_flow": -1135329, "capital_expenditure": 405059, "free_cash_flow": -730270, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200768, "ticker_id": 8927, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31548329", "ebitda": "-30745535", "netIncome": "-34318204", "grossProfit": "-571782", "depreciation": "None", "totalRevenue": "3012904", "costOfRevenue": "3584686", "interestIncome": "None", "incomeBeforeTax": "-34318204", "interestExpense": "1425307", "operatingIncome": "-31548329", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1425307", "nonInterestIncome": "None", "operatingExpenses": "30976547", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3584686", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "802794", "sellingGeneralAndAdministrative": "30172800", "netIncomeFromContinuingOperations": "-34318204" }, "balance": { "goodwill": "16219929", "inventory": "7491900", "commonStock": "8945", "currentDebt": "None", "investments": "None", "totalAssets": "52779540", "longTermDebt": "12600000", "shortTermDebt": "12938055", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "18456815", "reportedCurrency": "USD", "retainedEarnings": "-83178731", "totalLiabilities": "46001525", "otherCurrentAssets": "525", "totalCurrentAssets": "12820490", "currentLongTermDebt": "12434644", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1099399", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39959050", "currentAccountsPayable": "10410697", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26198541", "totalShareholderEquity": "6778015", "capitalLeaseObligations": "1163897", "otherCurrentLiabilities": "9336287", "totalCurrentLiabilities": "32741039", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13260486", "cashAndShortTermInvestments": "4228666", "commonStockSharesOutstanding": "1487588.06", "intangibleAssetsExcludingGoodwill": "18456815", "cashAndCashEquivalentsAtCarryingValue": "4228666", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34318204", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1539243", "operatingCashflow": "-1135329", "capitalExpenditures": "405059", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5165138", "cashflowFromInvestment": "-221085", "stockBasedCompensation": "25730184", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2838787", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "802794", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3012904, "cost_of_revenue": 3584686, "gross_profit": -571782, "research_and_development": null, "selling_general_admin": 30172800, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31548329, "depreciation_amortisation": 802794, "ebitda": -30745535, "interest_expense": 1425307, "interest_income": null, "other_non_operating": null, "pretax_income": -34318204, "tax_provision": null, "effective_tax_rate": null, "net_income": -34318204, "net_income_continuing_ops": -34318204, "net_income_to_common": -34318204, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4228666, "short_term_investments": null, "net_receivables": 1099399, "inventory": 7491900, "other_current_assets": null, "total_current_assets": 12820490, "net_ppe": null, "goodwill": 16219929, "intangible_assets": 18456815, "goodwill_and_intangibles": 34676744, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39959050, "total_assets": 52779540, "short_term_debt": 12938055, "accounts_payable": 10410697, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32741039, "long_term_debt": 12600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13260486, "total_liabilities": 46001525, "total_debt": 25538055, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83178731, "total_equity": 6778015, "shares_outstanding": 1487588, "operating_cash_flow": -1135329, "stock_based_compensation": 25730184, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 405059, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221085, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5165138, "free_cash_flow": -730270, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31548329", "ebitda": "-30745535", "netIncome": "-34318204", "grossProfit": "-571782", "depreciation": "None", "totalRevenue": "3012904", "costOfRevenue": "3584686", "interestIncome": "None", "incomeBeforeTax": "-34318204", "interestExpense": "1425307", "operatingIncome": "-31548329", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1425307", "nonInterestIncome": "None", "operatingExpenses": "30976547", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3584686", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "802794", "sellingGeneralAndAdministrative": "30172800", "netIncomeFromContinuingOperations": "-34318204" }, "balance": { "goodwill": "16219929", "inventory": "7491900", "commonStock": "8945", "currentDebt": "None", "investments": "None", "totalAssets": "52779540", "longTermDebt": "12600000", "shortTermDebt": "12938055", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "18456815", "reportedCurrency": "USD", "retainedEarnings": "-83178731", "totalLiabilities": "46001525", "otherCurrentAssets": "525", "totalCurrentAssets": "12820490", "currentLongTermDebt": "12434644", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1099399", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39959050", "currentAccountsPayable": "10410697", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26198541", "totalShareholderEquity": "6778015", "capitalLeaseObligations": "1163897", "otherCurrentLiabilities": "9336287", "totalCurrentLiabilities": "32741039", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13260486", "cashAndShortTermInvestments": "4228666", "commonStockSharesOutstanding": "1487588.06", "intangibleAssetsExcludingGoodwill": "18456815", "cashAndCashEquivalentsAtCarryingValue": "4228666", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34318204", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1539243", "operatingCashflow": "-1135329", "capitalExpenditures": "405059", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5165138", "cashflowFromInvestment": "-221085", "stockBasedCompensation": "25730184", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2838787", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "802794", "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": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 7790865, "cost_of_revenue": 7285113, "gross_profit": 505752, "ebit": -5488424, "ebitda": -4685628, "pretax_income": -6672464, "tax_provision": null, "net_income": -6672464, "net_income_to_common": -6672464, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419942, "total_current_assets": 13509643, "total_assets": 54225015, "short_term_debt": 13948940, "long_term_debt": 10100000, "total_debt": 24048940, "total_liabilities": 53319760, "total_equity": 905255, "shares_outstanding": 1235422, "goodwill_and_intangibles": 37462885 }, "cash_flow": { "operating_cash_flow": -2078998, "capital_expenditure": 131926, "free_cash_flow": -1947072, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200769, "ticker_id": 8927, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5488424", "ebitda": "-4685628", "netIncome": "-6672464", "grossProfit": "505752", "depreciation": "None", "totalRevenue": "7790865", "costOfRevenue": "7285113", "interestIncome": "None", "incomeBeforeTax": "-6672464", "interestExpense": "1184040", "operatingIncome": "-5500376", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1184040", "nonInterestIncome": "None", "operatingExpenses": "6006128", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7285113", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "802796", "sellingGeneralAndAdministrative": "4859949", "netIncomeFromContinuingOperations": "-6672464" }, "balance": { "goodwill": "16219929", "inventory": "9031143", "commonStock": "6315", "currentDebt": "None", "investments": "None", "totalAssets": "54225015", "longTermDebt": "10100000", "shortTermDebt": "13948940", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "21242956", "reportedCurrency": "USD", "retainedEarnings": "-48860527", "totalLiabilities": "53319760", "otherCurrentAssets": "65525", "totalCurrentAssets": "13509643", "currentLongTermDebt": "13402685", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3993033", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40715372", "currentAccountsPayable": "9476151", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24865158", "totalShareholderEquity": "905255", "capitalLeaseObligations": "1362473", "otherCurrentLiabilities": "18732686", "totalCurrentLiabilities": "42403542", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10916218", "cashAndShortTermInvestments": "419942", "commonStockSharesOutstanding": "1235422.54", "intangibleAssetsExcludingGoodwill": "21242956", "cashAndCashEquivalentsAtCarryingValue": "419942", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6672464", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "701936", "operatingCashflow": "-2078998", "capitalExpenditures": "131926", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114281", "cashflowFromInvestment": "-131926", "stockBasedCompensation": "935222", "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": "802796", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7790865, "cost_of_revenue": 7285113, "gross_profit": 505752, "research_and_development": null, "selling_general_admin": 4859949, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5488424, "depreciation_amortisation": 802796, "ebitda": -4685628, "interest_expense": 1184040, "interest_income": null, "other_non_operating": null, "pretax_income": -6672464, "tax_provision": null, "effective_tax_rate": null, "net_income": -6672464, "net_income_continuing_ops": -6672464, "net_income_to_common": -6672464, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419942, "short_term_investments": null, "net_receivables": 3993033, "inventory": 9031143, "other_current_assets": null, "total_current_assets": 13509643, "net_ppe": null, "goodwill": 16219929, "intangible_assets": 21242956, "goodwill_and_intangibles": 37462885, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40715372, "total_assets": 54225015, "short_term_debt": 13948940, "accounts_payable": 9476151, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42403542, "long_term_debt": 10100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10916218, "total_liabilities": 53319760, "total_debt": 24048940, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48860527, "total_equity": 905255, "shares_outstanding": 1235422, "operating_cash_flow": -2078998, "stock_based_compensation": 935222, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131926, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131926, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114281, "free_cash_flow": -1947072, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5488424", "ebitda": "-4685628", "netIncome": "-6672464", "grossProfit": "505752", "depreciation": "None", "totalRevenue": "7790865", "costOfRevenue": "7285113", "interestIncome": "None", "incomeBeforeTax": "-6672464", "interestExpense": "1184040", "operatingIncome": "-5500376", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1184040", "nonInterestIncome": "None", "operatingExpenses": "6006128", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7285113", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "802796", "sellingGeneralAndAdministrative": "4859949", "netIncomeFromContinuingOperations": "-6672464" }, "balance": { "goodwill": "16219929", "inventory": "9031143", "commonStock": "6315", "currentDebt": "None", "investments": "None", "totalAssets": "54225015", "longTermDebt": "10100000", "shortTermDebt": "13948940", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "21242956", "reportedCurrency": "USD", "retainedEarnings": "-48860527", "totalLiabilities": "53319760", "otherCurrentAssets": "65525", "totalCurrentAssets": "13509643", "currentLongTermDebt": "13402685", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3993033", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40715372", "currentAccountsPayable": "9476151", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24865158", "totalShareholderEquity": "905255", "capitalLeaseObligations": "1362473", "otherCurrentLiabilities": "18732686", "totalCurrentLiabilities": "42403542", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10916218", "cashAndShortTermInvestments": "419942", "commonStockSharesOutstanding": "1235422.54", "intangibleAssetsExcludingGoodwill": "21242956", "cashAndCashEquivalentsAtCarryingValue": "419942", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6672464", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "701936", "operatingCashflow": "-2078998", "capitalExpenditures": "131926", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114281", "cashflowFromInvestment": "-131926", "stockBasedCompensation": "935222", "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": "802796", "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": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 10863443, "cost_of_revenue": 10170802, "gross_profit": 692641, "ebit": -31336413, "ebitda": -30533541, "pretax_income": -32430903, "tax_provision": null, "net_income": -32430903, "net_income_to_common": -32430903, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2516585, "total_current_assets": 16551732, "total_assets": 58063100, "short_term_debt": 18383838, "long_term_debt": 6400000, "total_debt": 24783838, "total_liabilities": 53584332, "total_equity": 4478768, "shares_outstanding": 1038335, "goodwill_and_intangibles": 38094024 }, "cash_flow": { "operating_cash_flow": -1347449, "capital_expenditure": 273133, "free_cash_flow": -1074316, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200770, "ticker_id": 8927, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31336413", "ebitda": "-30533541", "netIncome": "-32430903", "grossProfit": "692641", "depreciation": "None", "totalRevenue": "10863443", "costOfRevenue": "10170802", "interestIncome": "None", "incomeBeforeTax": "-32430903", "interestExpense": "1094490", "operatingIncome": "-31348368", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1094490", "nonInterestIncome": "None", "operatingExpenses": "32041009", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10170802", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "802872", "sellingGeneralAndAdministrative": "31172920", "netIncomeFromContinuingOperations": "-32430903" }, "balance": { "goodwill": "16219929", "inventory": "9733079", "commonStock": "6146", "currentDebt": "None", "investments": "None", "totalAssets": "58063100", "longTermDebt": "6400000", "shortTermDebt": "18383838", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "21874095", "reportedCurrency": "USD", "retainedEarnings": "-42188063", "totalLiabilities": "53584332", "otherCurrentAssets": "335309", "totalCurrentAssets": "16551732", "currentLongTermDebt": "17851178", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "3966759", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41511368", "currentAccountsPayable": "8210937", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25742857", "totalShareholderEquity": "4478768", "capitalLeaseObligations": "1491679", "otherCurrentLiabilities": "19384772", "totalCurrentLiabilities": "46225313", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7359019", "cashAndShortTermInvestments": "2516585", "commonStockSharesOutstanding": "1038335.74", "intangibleAssetsExcludingGoodwill": "21874095", "cashAndCashEquivalentsAtCarryingValue": "2516585", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32430903", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-214471", "operatingCashflow": "-1347449", "capitalExpenditures": "273133", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3108831", "cashflowFromInvestment": "-273133", "stockBasedCompensation": "27773421", "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": "802871", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10863443, "cost_of_revenue": 10170802, "gross_profit": 692641, "research_and_development": null, "selling_general_admin": 31172920, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31336413, "depreciation_amortisation": 802872, "ebitda": -30533541, "interest_expense": 1094490, "interest_income": null, "other_non_operating": null, "pretax_income": -32430903, "tax_provision": null, "effective_tax_rate": null, "net_income": -32430903, "net_income_continuing_ops": -32430903, "net_income_to_common": -32430903, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2516585, "short_term_investments": null, "net_receivables": 3966759, "inventory": 9733079, "other_current_assets": null, "total_current_assets": 16551732, "net_ppe": null, "goodwill": 16219929, "intangible_assets": 21874095, "goodwill_and_intangibles": 38094024, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41511368, "total_assets": 58063100, "short_term_debt": 18383838, "accounts_payable": 8210937, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46225313, "long_term_debt": 6400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7359019, "total_liabilities": 53584332, "total_debt": 24783838, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42188063, "total_equity": 4478768, "shares_outstanding": 1038335, "operating_cash_flow": -1347449, "stock_based_compensation": 27773421, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 273133, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273133, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3108831, "free_cash_flow": -1074316, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31336413", "ebitda": "-30533541", "netIncome": "-32430903", "grossProfit": "692641", "depreciation": "None", "totalRevenue": "10863443", "costOfRevenue": "10170802", "interestIncome": "None", "incomeBeforeTax": "-32430903", "interestExpense": "1094490", "operatingIncome": "-31348368", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1094490", "nonInterestIncome": "None", "operatingExpenses": "32041009", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10170802", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "802872", "sellingGeneralAndAdministrative": "31172920", "netIncomeFromContinuingOperations": "-32430903" }, "balance": { "goodwill": "16219929", "inventory": "9733079", "commonStock": "6146", "currentDebt": "None", "investments": "None", "totalAssets": "58063100", "longTermDebt": "6400000", "shortTermDebt": "18383838", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "21874095", "reportedCurrency": "USD", "retainedEarnings": "-42188063", "totalLiabilities": "53584332", "otherCurrentAssets": "335309", "totalCurrentAssets": "16551732", "currentLongTermDebt": "17851178", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "3966759", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41511368", "currentAccountsPayable": "8210937", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25742857", "totalShareholderEquity": "4478768", "capitalLeaseObligations": "1491679", "otherCurrentLiabilities": "19384772", "totalCurrentLiabilities": "46225313", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7359019", "cashAndShortTermInvestments": "2516585", "commonStockSharesOutstanding": "1038335.74", "intangibleAssetsExcludingGoodwill": "21874095", "cashAndCashEquivalentsAtCarryingValue": "2516585", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32430903", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-214471", "operatingCashflow": "-1347449", "capitalExpenditures": "273133", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3108831", "cashflowFromInvestment": "-273133", "stockBasedCompensation": "27773421", "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": "802871", "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": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": -16048214, "cost_of_revenue": -14850624, "gross_profit": -1197590, "ebit": 11963, "ebitda": 659204, "pretax_income": 355285, "tax_provision": null, "net_income": 355285, "net_income_to_common": 355285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1028336, "total_current_assets": 15168668, "total_assets": 57332650, "short_term_debt": 12557507, "long_term_debt": 11455085, "total_debt": 24012592, "total_liabilities": 50598204, "total_equity": 6734446, "shares_outstanding": 1038887, "goodwill_and_intangibles": 38583955 }, "cash_flow": { "operating_cash_flow": -2659632, "capital_expenditure": 112438, "free_cash_flow": -2547194, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200771, "ticker_id": 8927, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11963", "ebitda": "659204", "netIncome": "355285", "grossProfit": "-1197590", "depreciation": "None", "totalRevenue": "-16048214", "costOfRevenue": "-14850624", "interestIncome": "None", "incomeBeforeTax": "355285", "interestExpense": "343322", "operatingIncome": "530459", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "343322", "nonInterestIncome": "None", "operatingExpenses": "-1728049", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-14850624", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "647241", "sellingGeneralAndAdministrative": "666075", "netIncomeFromContinuingOperations": "355285" }, "balance": { "goodwill": "16219929", "inventory": "9518608", "commonStock": "5105", "currentDebt": "None", "investments": "None", "totalAssets": "57332650", "longTermDebt": "11455085", "shortTermDebt": "12557507", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22364026", "reportedCurrency": "USD", "retainedEarnings": "-9757160", "totalLiabilities": "50598204", "otherCurrentAssets": "875910", "totalCurrentAssets": "15168668", "currentLongTermDebt": "12038017", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "3745814", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42163982", "currentAccountsPayable": "6334254", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25108964", "totalShareholderEquity": "6734446", "capitalLeaseObligations": "1615862", "otherCurrentLiabilities": "18909221", "totalCurrentLiabilities": "38046747", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12551457", "cashAndShortTermInvestments": "1028336", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "22364026", "cashAndCashEquivalentsAtCarryingValue": "1028336", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4331752", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "294701", "operatingCashflow": "-2659632", "capitalExpenditures": "112438", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2056411", "cashflowFromInvestment": "838409", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647241", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -16048214, "cost_of_revenue": -14850624, "gross_profit": -1197590, "research_and_development": null, "selling_general_admin": 666075, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11963, "depreciation_amortisation": 647241, "ebitda": 659204, "interest_expense": 343322, "interest_income": null, "other_non_operating": null, "pretax_income": 355285, "tax_provision": null, "effective_tax_rate": null, "net_income": 355285, "net_income_continuing_ops": 355285, "net_income_to_common": 355285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1028336, "short_term_investments": null, "net_receivables": 3745814, "inventory": 9518608, "other_current_assets": null, "total_current_assets": 15168668, "net_ppe": null, "goodwill": 16219929, "intangible_assets": 22364026, "goodwill_and_intangibles": 38583955, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42163982, "total_assets": 57332650, "short_term_debt": 12557507, "accounts_payable": 6334254, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38046747, "long_term_debt": 11455085, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12551457, "total_liabilities": 50598204, "total_debt": 24012592, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9757160, "total_equity": 6734446, "shares_outstanding": 1038887, "operating_cash_flow": -2659632, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112438, "acquisitions": null, "other_investing": null, "investing_cash_flow": 838409, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2056411, "free_cash_flow": -2547194, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11963", "ebitda": "659204", "netIncome": "355285", "grossProfit": "-1197590", "depreciation": "None", "totalRevenue": "-16048214", "costOfRevenue": "-14850624", "interestIncome": "None", "incomeBeforeTax": "355285", "interestExpense": "343322", "operatingIncome": "530459", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "343322", "nonInterestIncome": "None", "operatingExpenses": "-1728049", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-14850624", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "647241", "sellingGeneralAndAdministrative": "666075", "netIncomeFromContinuingOperations": "355285" }, "balance": { "goodwill": "16219929", "inventory": "9518608", "commonStock": "5105", "currentDebt": "None", "investments": "None", "totalAssets": "57332650", "longTermDebt": "11455085", "shortTermDebt": "12557507", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22364026", "reportedCurrency": "USD", "retainedEarnings": "-9757160", "totalLiabilities": "50598204", "otherCurrentAssets": "875910", "totalCurrentAssets": "15168668", "currentLongTermDebt": "12038017", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "3745814", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42163982", "currentAccountsPayable": "6334254", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25108964", "totalShareholderEquity": "6734446", "capitalLeaseObligations": "1615862", "otherCurrentLiabilities": "18909221", "totalCurrentLiabilities": "38046747", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12551457", "cashAndShortTermInvestments": "1028336", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "22364026", "cashAndCashEquivalentsAtCarryingValue": "1028336", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4331752", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "294701", "operatingCashflow": "-2659632", "capitalExpenditures": "112438", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2056411", "cashflowFromInvestment": "838409", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647241", "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": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 15801300, "cost_of_revenue": 15055703, "gross_profit": 745597, "ebit": -2696066, "ebitda": -1507714, "pretax_income": -3053565, "tax_provision": null, "net_income": -3053565, "net_income_to_common": -3053565, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 793148, "total_current_assets": 14515549, "total_assets": 55571550, "short_term_debt": 9524278, "long_term_debt": 11400000, "total_debt": 20924278, "total_liabilities": 45586458, "total_equity": 9985092, "shares_outstanding": 1038887, "goodwill_and_intangibles": 38078316 }, "cash_flow": { "operating_cash_flow": 1325628, "capital_expenditure": 217050, "free_cash_flow": 1542678, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200773, "ticker_id": 8927, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2696066", "ebitda": "-1507714", "netIncome": "-3053565", "grossProfit": "745597", "depreciation": "None", "totalRevenue": "15801300", "costOfRevenue": "15055703", "interestIncome": "None", "incomeBeforeTax": "-3053565", "interestExpense": "357499", "operatingIncome": "-2905557", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-357499", "nonInterestIncome": "None", "operatingExpenses": "3651154", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15055703", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1188352", "sellingGeneralAndAdministrative": "2462802", "netIncomeFromContinuingOperations": "-3053565" }, "balance": { "goodwill": "14539382", "inventory": "9813309", "commonStock": "5105", "currentDebt": "None", "investments": "None", "totalAssets": "55571550", "longTermDebt": "11400000", "shortTermDebt": "9524278", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23538934", "reportedCurrency": "USD", "retainedEarnings": "-5425408", "totalLiabilities": "45586458", "otherCurrentAssets": "628398", "totalCurrentAssets": "14515549", "currentLongTermDebt": "9069170", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "3280694", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41056000", "currentAccountsPayable": "6658600", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22080258", "totalShareholderEquity": "9985092", "capitalLeaseObligations": "1611088", "otherCurrentLiabilities": "16249105", "totalCurrentLiabilities": "33030478", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12555980", "cashAndShortTermInvestments": "793148", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "23538934", "cashAndCashEquivalentsAtCarryingValue": "793148", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1867027", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-383159", "operatingCashflow": "1325628", "capitalExpenditures": "217050", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-283518", "cashflowFromInvestment": "-315937", "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": "454629", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15801300, "cost_of_revenue": 15055703, "gross_profit": 745597, "research_and_development": null, "selling_general_admin": 2462802, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2696066, "depreciation_amortisation": 1188352, "ebitda": -1507714, "interest_expense": 357499, "interest_income": null, "other_non_operating": null, "pretax_income": -3053565, "tax_provision": null, "effective_tax_rate": null, "net_income": -3053565, "net_income_continuing_ops": -3053565, "net_income_to_common": -3053565, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 793148, "short_term_investments": null, "net_receivables": 3280694, "inventory": 9813309, "other_current_assets": null, "total_current_assets": 14515549, "net_ppe": null, "goodwill": 14539382, "intangible_assets": 23538934, "goodwill_and_intangibles": 38078316, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41056000, "total_assets": 55571550, "short_term_debt": 9524278, "accounts_payable": 6658600, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33030478, "long_term_debt": 11400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12555980, "total_liabilities": 45586458, "total_debt": 20924278, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5425408, "total_equity": 9985092, "shares_outstanding": 1038887, "operating_cash_flow": 1325628, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217050, "acquisitions": null, "other_investing": null, "investing_cash_flow": -315937, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -283518, "free_cash_flow": 1542678, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2696066", "ebitda": "-1507714", "netIncome": "-3053565", "grossProfit": "745597", "depreciation": "None", "totalRevenue": "15801300", "costOfRevenue": "15055703", "interestIncome": "None", "incomeBeforeTax": "-3053565", "interestExpense": "357499", "operatingIncome": "-2905557", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-357499", "nonInterestIncome": "None", "operatingExpenses": "3651154", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15055703", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1188352", "sellingGeneralAndAdministrative": "2462802", "netIncomeFromContinuingOperations": "-3053565" }, "balance": { "goodwill": "14539382", "inventory": "9813309", "commonStock": "5105", "currentDebt": "None", "investments": "None", "totalAssets": "55571550", "longTermDebt": "11400000", "shortTermDebt": "9524278", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23538934", "reportedCurrency": "USD", "retainedEarnings": "-5425408", "totalLiabilities": "45586458", "otherCurrentAssets": "628398", "totalCurrentAssets": "14515549", "currentLongTermDebt": "9069170", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "3280694", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41056000", "currentAccountsPayable": "6658600", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22080258", "totalShareholderEquity": "9985092", "capitalLeaseObligations": "1611088", "otherCurrentLiabilities": "16249105", "totalCurrentLiabilities": "33030478", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12555980", "cashAndShortTermInvestments": "793148", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "23538934", "cashAndCashEquivalentsAtCarryingValue": "793148", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1867027", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-383159", "operatingCashflow": "1325628", "capitalExpenditures": "217050", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-283518", "cashflowFromInvestment": "-315937", "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": "454629", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 10436932, "cost_of_revenue": 9037733, "gross_profit": 1399199, "ebit": -1865030, "ebitda": -11891, "pretax_income": -2383290, "tax_provision": null, "net_income": -2383289, "net_income_to_common": -2383289, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2070247, "total_current_assets": 10235768, "total_assets": 44655910, "short_term_debt": 5569172, "long_term_debt": 16400000, "total_debt": 21969172, "total_liabilities": 45623036, "total_equity": -967126, "shares_outstanding": 1038887, "goodwill_and_intangibles": 31259367 }, "cash_flow": { "operating_cash_flow": 77774, "capital_expenditure": 4, "free_cash_flow": 77778, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200774, "ticker_id": 8927, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1865030", "ebitda": "-11891", "netIncome": "-2383289", "grossProfit": "1399199", "depreciation": "None", "totalRevenue": "10436932", "costOfRevenue": "9037733", "interestIncome": "None", "incomeBeforeTax": "-2383290", "interestExpense": "518260", "operatingIncome": "-2285013", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-518260", "nonInterestIncome": "None", "operatingExpenses": "3684212", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9037733", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1853139", "sellingGeneralAndAdministrative": "1831073", "netIncomeFromContinuingOperations": "-2383290" }, "balance": { "goodwill": "14414338", "inventory": "6268982", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "44655910", "longTermDebt": "16400000", "shortTermDebt": "5569172", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16845029", "reportedCurrency": "USD", "retainedEarnings": "-11377626", "totalLiabilities": "45623036", "otherCurrentAssets": "306162", "totalCurrentAssets": "10235768", "currentLongTermDebt": "5115929", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "1590377", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34420142", "currentAccountsPayable": "4773903", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23243274", "totalShareholderEquity": "-967126", "capitalLeaseObligations": "1727345", "otherCurrentLiabilities": "6814192", "totalCurrentLiabilities": "17157267", "otherNonCurrentLiabilities": "791667", "totalNonCurrentLiabilities": "28465769", "cashAndShortTermInvestments": "2070247", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "16845029", "cashAndCashEquivalentsAtCarryingValue": "2070247", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-574325", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "16102", "operatingCashflow": "77774", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000", "cashflowFromInvestment": "-53400", "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": "12794", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10436932, "cost_of_revenue": 9037733, "gross_profit": 1399199, "research_and_development": null, "selling_general_admin": 1831073, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1865030, "depreciation_amortisation": 1853139, "ebitda": -11891, "interest_expense": 518260, "interest_income": null, "other_non_operating": null, "pretax_income": -2383290, "tax_provision": null, "effective_tax_rate": null, "net_income": -2383289, "net_income_continuing_ops": -2383290, "net_income_to_common": -2383289, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2070247, "short_term_investments": null, "net_receivables": 1590377, "inventory": 6268982, "other_current_assets": null, "total_current_assets": 10235768, "net_ppe": null, "goodwill": 14414338, "intangible_assets": 16845029, "goodwill_and_intangibles": 31259367, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34420142, "total_assets": 44655910, "short_term_debt": 5569172, "accounts_payable": 4773903, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17157267, "long_term_debt": 16400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28465769, "total_liabilities": 45623036, "total_debt": 21969172, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11377626, "total_equity": -967126, "shares_outstanding": 1038887, "operating_cash_flow": 77774, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53400, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250000, "free_cash_flow": 77778, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1865030", "ebitda": "-11891", "netIncome": "-2383289", "grossProfit": "1399199", "depreciation": "None", "totalRevenue": "10436932", "costOfRevenue": "9037733", "interestIncome": "None", "incomeBeforeTax": "-2383290", "interestExpense": "518260", "operatingIncome": "-2285013", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-518260", "nonInterestIncome": "None", "operatingExpenses": "3684212", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9037733", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1853139", "sellingGeneralAndAdministrative": "1831073", "netIncomeFromContinuingOperations": "-2383290" }, "balance": { "goodwill": "14414338", "inventory": "6268982", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "44655910", "longTermDebt": "16400000", "shortTermDebt": "5569172", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16845029", "reportedCurrency": "USD", "retainedEarnings": "-11377626", "totalLiabilities": "45623036", "otherCurrentAssets": "306162", "totalCurrentAssets": "10235768", "currentLongTermDebt": "5115929", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "1590377", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34420142", "currentAccountsPayable": "4773903", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23243274", "totalShareholderEquity": "-967126", "capitalLeaseObligations": "1727345", "otherCurrentLiabilities": "6814192", "totalCurrentLiabilities": "17157267", "otherNonCurrentLiabilities": "791667", "totalNonCurrentLiabilities": "28465769", "cashAndShortTermInvestments": "2070247", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "16845029", "cashAndCashEquivalentsAtCarryingValue": "2070247", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-574325", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "16102", "operatingCashflow": "77774", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000", "cashflowFromInvestment": "-53400", "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": "12794", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 7938813, "cost_of_revenue": 7118705, "gross_profit": 820108, "ebit": -1475626, "ebitda": -1008329, "pretax_income": -1774656, "tax_provision": null, "net_income": -1774657, "net_income_to_common": -1774657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 917140, "total_current_assets": 10080367, "total_assets": 34678148, "short_term_debt": 5507190, "long_term_debt": 12036913, "total_debt": 17544103, "total_liabilities": 34678241, "total_equity": -93, "shares_outstanding": 977286, "goodwill_and_intangibles": 22626775 }, "cash_flow": { "operating_cash_flow": 31237, "capital_expenditure": 3, "free_cash_flow": 31240, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200775, "ticker_id": 8927, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1475626", "ebitda": "-1008329", "netIncome": "-1774657", "grossProfit": "820108", "depreciation": "None", "totalRevenue": "7938813", "costOfRevenue": "7118705", "interestIncome": "None", "incomeBeforeTax": "-1774656", "interestExpense": "299030", "operatingIncome": "-1485021", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-299030", "nonInterestIncome": "None", "operatingExpenses": "2305129", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7118705", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "467297", "sellingGeneralAndAdministrative": "1837832", "netIncomeFromContinuingOperations": "-1774656" }, "balance": { "goodwill": "13519330", "inventory": "6495379", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "34678148", "longTermDebt": "12036913", "shortTermDebt": "5507190", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9107445", "reportedCurrency": "USD", "retainedEarnings": "-3410593", "totalLiabilities": "34678241", "otherCurrentAssets": "575841", "totalCurrentAssets": "10080367", "currentLongTermDebt": "5080258", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "2092007", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24597782", "currentAccountsPayable": "4740733", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18451500", "totalShareholderEquity": "-93", "capitalLeaseObligations": "1334329", "otherCurrentLiabilities": "3723509", "totalCurrentLiabilities": "13971431", "otherNonCurrentLiabilities": "762500", "totalNonCurrentLiabilities": "20706810", "cashAndShortTermInvestments": "917140", "commonStockSharesOutstanding": "977286.58", "intangibleAssetsExcludingGoodwill": "9107445", "cashAndCashEquivalentsAtCarryingValue": "917140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83122", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "31237", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "260000", "cashflowFromInvestment": "None", "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": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7938813, "cost_of_revenue": 7118705, "gross_profit": 820108, "research_and_development": null, "selling_general_admin": 1837832, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1475626, "depreciation_amortisation": 467297, "ebitda": -1008329, "interest_expense": 299030, "interest_income": null, "other_non_operating": null, "pretax_income": -1774656, "tax_provision": null, "effective_tax_rate": null, "net_income": -1774657, "net_income_continuing_ops": -1774656, "net_income_to_common": -1774657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 917140, "short_term_investments": null, "net_receivables": 2092007, "inventory": 6495379, "other_current_assets": null, "total_current_assets": 10080367, "net_ppe": null, "goodwill": 13519330, "intangible_assets": 9107445, "goodwill_and_intangibles": 22626775, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24597782, "total_assets": 34678148, "short_term_debt": 5507190, "accounts_payable": 4740733, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13971431, "long_term_debt": 12036913, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20706810, "total_liabilities": 34678241, "total_debt": 17544103, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3410593, "total_equity": -93, "shares_outstanding": 977286, "operating_cash_flow": 31237, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 260000, "free_cash_flow": 31240, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1475626", "ebitda": "-1008329", "netIncome": "-1774657", "grossProfit": "820108", "depreciation": "None", "totalRevenue": "7938813", "costOfRevenue": "7118705", "interestIncome": "None", "incomeBeforeTax": "-1774656", "interestExpense": "299030", "operatingIncome": "-1485021", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-299030", "nonInterestIncome": "None", "operatingExpenses": "2305129", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7118705", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "467297", "sellingGeneralAndAdministrative": "1837832", "netIncomeFromContinuingOperations": "-1774656" }, "balance": { "goodwill": "13519330", "inventory": "6495379", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "34678148", "longTermDebt": "12036913", "shortTermDebt": "5507190", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9107445", "reportedCurrency": "USD", "retainedEarnings": "-3410593", "totalLiabilities": "34678241", "otherCurrentAssets": "575841", "totalCurrentAssets": "10080367", "currentLongTermDebt": "5080258", "longTermInvestments": "17671", "shortTermInvestments": "None", "currentNetReceivables": "2092007", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24597782", "currentAccountsPayable": "4740733", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18451500", "totalShareholderEquity": "-93", "capitalLeaseObligations": "1334329", "otherCurrentLiabilities": "3723509", "totalCurrentLiabilities": "13971431", "otherNonCurrentLiabilities": "762500", "totalNonCurrentLiabilities": "20706810", "cashAndShortTermInvestments": "917140", "commonStockSharesOutstanding": "977286.58", "intangibleAssetsExcludingGoodwill": "9107445", "cashAndCashEquivalentsAtCarryingValue": "917140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83122", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "31237", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "260000", "cashflowFromInvestment": "None", "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": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": 34372366, "cost_of_revenue": 31599326, "gross_profit": 2773040, "ebit": -10218557, "ebitda": -5426838, "pretax_income": -11797164, "tax_provision": null, "net_income": -11797163, "net_income_to_common": -11797163, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1364, "total_current_assets": 338364, "total_assets": 338364, "short_term_debt": 350000, "long_term_debt": 350000, "total_debt": 700000, "total_liabilities": 3238798, "total_equity": -2900434, "shares_outstanding": 935843, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -462056, "capital_expenditure": 0, "free_cash_flow": -462056, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200776, "ticker_id": 8927, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10218557", "ebitda": "-5426838", "netIncome": "-11797163", "grossProfit": "2773040", "depreciation": "None", "totalRevenue": "34372366", "costOfRevenue": "31599326", "interestIncome": "None", "incomeBeforeTax": "-11797164", "interestExpense": "1578607", "operatingIncome": "-10316688", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1578607", "nonInterestIncome": "None", "operatingExpenses": "13089728", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31599326", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4791719", "sellingGeneralAndAdministrative": "8297634", "netIncomeFromContinuingOperations": "-11797164" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "4472", "currentDebt": "None", "investments": "None", "totalAssets": "338364", "longTermDebt": "350000", "shortTermDebt": "350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2900934", "totalLiabilities": "3238798", "otherCurrentAssets": "None", "totalCurrentAssets": "338364", "currentLongTermDebt": "350000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "1038672", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700000", "totalShareholderEquity": "-2900434", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1500126", "totalCurrentLiabilities": "2888798", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "350000", "cashAndShortTermInvestments": "1364", "commonStockSharesOutstanding": "935843.30", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1364", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1076152", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-462056", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "350000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34372366, "cost_of_revenue": 31599326, "gross_profit": 2773040, "research_and_development": null, "selling_general_admin": 8297634, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10218557, "depreciation_amortisation": 4791719, "ebitda": -5426838, "interest_expense": 1578607, "interest_income": null, "other_non_operating": null, "pretax_income": -11797164, "tax_provision": null, "effective_tax_rate": null, "net_income": -11797163, "net_income_continuing_ops": -11797164, "net_income_to_common": -11797163, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1364, "short_term_investments": null, "net_receivables": 337000, "inventory": 0, "other_current_assets": null, "total_current_assets": 338364, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 338364, "short_term_debt": 350000, "accounts_payable": 1038672, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2888798, "long_term_debt": 350000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 350000, "total_liabilities": 3238798, "total_debt": 700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2900934, "total_equity": -2900434, "shares_outstanding": 935843, "operating_cash_flow": -462056, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 350000, "free_cash_flow": -462056, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10218557", "ebitda": "-5426838", "netIncome": "-11797163", "grossProfit": "2773040", "depreciation": "None", "totalRevenue": "34372366", "costOfRevenue": "31599326", "interestIncome": "None", "incomeBeforeTax": "-11797164", "interestExpense": "1578607", "operatingIncome": "-10316688", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1578607", "nonInterestIncome": "None", "operatingExpenses": "13089728", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31599326", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4791719", "sellingGeneralAndAdministrative": "8297634", "netIncomeFromContinuingOperations": "-11797164" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "4472", "currentDebt": "None", "investments": "None", "totalAssets": "338364", "longTermDebt": "350000", "shortTermDebt": "350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2900934", "totalLiabilities": "3238798", "otherCurrentAssets": "None", "totalCurrentAssets": "338364", "currentLongTermDebt": "350000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "1038672", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700000", "totalShareholderEquity": "-2900434", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1500126", "totalCurrentLiabilities": "2888798", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "350000", "cashAndShortTermInvestments": "1364", "commonStockSharesOutstanding": "935843.30", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1364", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1076152", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-462056", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "350000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": -44540, "cost_of_revenue": -47148, "gross_profit": 2608, "ebit": -903312, "ebitda": -903312, "pretax_income": -903312, "tax_provision": null, "net_income": -903312, "net_income_to_common": -903312, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 1038887, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 112940, "capital_expenditure": 0, "free_cash_flow": 112940, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200778, "ticker_id": 8927, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-903312", "netIncome": "-903312", "grossProfit": "2608", "depreciation": "None", "totalRevenue": "-44540", "costOfRevenue": "-47148", "interestIncome": "None", "incomeBeforeTax": "-903312", "interestExpense": "4667", "operatingIncome": "-903312", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "4667", "nonInterestIncome": "None", "operatingExpenses": "903312", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-47148", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1169360", "netIncomeFromContinuingOperations": "-1162085" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-903312", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "112940", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -44540, "cost_of_revenue": -47148, "gross_profit": 2608, "research_and_development": null, "selling_general_admin": 1169360, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -903312, "depreciation_amortisation": null, "ebitda": -903312, "interest_expense": 4667, "interest_income": null, "other_non_operating": null, "pretax_income": -903312, "tax_provision": null, "effective_tax_rate": null, "net_income": -903312, "net_income_continuing_ops": -1162085, "net_income_to_common": -903312, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 1038887, "operating_cash_flow": 112940, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 112940, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-903312", "netIncome": "-903312", "grossProfit": "2608", "depreciation": "None", "totalRevenue": "-44540", "costOfRevenue": "-47148", "interestIncome": "None", "incomeBeforeTax": "-903312", "interestExpense": "4667", "operatingIncome": "-903312", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "4667", "nonInterestIncome": "None", "operatingExpenses": "903312", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-47148", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1169360", "netIncomeFromContinuingOperations": "-1162085" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-903312", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "112940", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -428764, "ebitda": -428764, "pretax_income": -428764, "tax_provision": null, "net_income": -428764, "net_income_to_common": -428764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 1038887, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200779, "ticker_id": 8927, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:19.433797+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-428764", "netIncome": "-428764", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-428764", "interestExpense": "None", "operatingIncome": "-428764", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "428764", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -428764, "depreciation_amortisation": null, "ebitda": -428764, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -428764, "tax_provision": null, "effective_tax_rate": null, "net_income": -428764, "net_income_continuing_ops": null, "net_income_to_common": -428764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 1038887, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-428764", "netIncome": "-428764", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-428764", "interestExpense": "None", "operatingIncome": "-428764", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "428764", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "1038887.94", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "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": 4, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }