{ "ticker": { "uuid": "cf866bf6-4c27-49b6-8c20-fef9560546f7", "symbol": "SURG", "name": "Surgepays Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/cf866bf6-4c27-49b6-8c20-fef9560546f7/", "api_url": "https://sharemaestro.com/factors/api/tickers/cf866bf6-4c27-49b6-8c20-fef9560546f7/" }, "ticker_metadata": { "id": 8425, "uuid": "cf866bf6-4c27-49b6-8c20-fef9560546f7", "symbol": "SURG", "name": "Surgepays Inc", "asset_type": "equity", "market_cap": 13317100, "stock_exchange_id": 2, "industry": "Telecom Services", "sector": "Communication Services", "description": "SurgePays, Inc., provides telecommunications services in the United States. The company is headquartered in Bartlett, Tennessee.", "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": "cf866bf6-4c27-49b6-8c20-fef9560546f7", "symbol": "SURG", "name": "Surgepays Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/cf866bf6-4c27-49b6-8c20-fef9560546f7/", "api_url": "https://sharemaestro.com/factors/api/tickers/cf866bf6-4c27-49b6-8c20-fef9560546f7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.26, "value": 0.38, "quality": 0.37, "momentum": 0.37, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 0.47, "market_cap": 11140774.25, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 1.7001, "piotroski_f_score": 3, "momentum_12_1": -0.8025, "volatility_252d": 0.7806 }, "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": "2026-06-07T06:50:50.012455+00:00", "batch_id": "" }, "size": { "price_close": 0.47, "market_cap": 11140774.25, "market_cap_usd": 11140774.25, "enterprise_value": 20119429.25, "shares_outstanding": 23703775, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1786, "pcf_ratio": null, "pfcf_ratio": -0.5901, "ev_ebitda": null, "ev_ebit": -0.5609, "ev_sales": 0.3226, "ev_fcf": -1.0656, "earnings_yield": null, "fcf_yield": -0.9384, "price_to_sales": 0.1786, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 3.1 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.246, "operating_margin": -0.5751, "net_margin": -0.6491, "ebitda_margin": -0.5295, "fcf_margin": -0.3027, "roe": 1.7001, "roa": -4.2609, "roic": null, "roc_greenblatt": null, "asset_turnover": 6.5642, "cash_conversion": 0.4664, "accruals_ratio": -2.2738, "sbc_to_revenue": 0.04, "piotroski_f_score": 3, "altman_z_score": -24.0021, "earnings_stability_5y": 0.368, "revenue_stability_5y": 0.561, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -1.6149, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -1.4013, "net_debt_to_ebitda": -0.2719, "debt_to_assets": 1.1993, "interest_coverage": -13.5258, "current_ratio": 0.3161, "quick_ratio": 0.303, "net_debt": 8978655, "local_beta": 0.0022, "volatility_252d": 0.7806, "volatility_60d": 1.5741, "max_drawdown_12m": -0.8549, "risk_adjusted_momentum": -1.0281 }, "growth": { "revenue_growth_1y": 0.5581, "revenue_growth_3y_cagr": -0.2232, "revenue_growth_5y_cagr": 0.0092, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.9573, "revenue_growth": 0.5581, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1532, "price_return_3m": -0.401, "price_return_6m": -0.733, "price_return_9m": -0.8285, "price_return_12m": -0.8327, "price_return_12m_ex1m": -0.8025, "momentum_6m": -0.733, "momentum_12m": -0.8327, "momentum_12_1": -0.8025, "distance_from_52w_high": -0.8549, "distance_from_52w_low": 0, "relative_strength": -0.9907 }, "raw_ttm": { "revenue_ttm": 62369473, "gross_profit_ttm": -15343995, "ebit_ttm": -35869375, "ebitda_ttm": -33025522, "net_income_ttm": -40484896, "eps_diluted_ttm": -1.708, "operating_cash_flow_ttm": -18880467, "capital_expenditure_ttm": 12, "fcf_ttm": -18880455, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2651917, "cash_and_equivalents": 2416161, "total_current_assets": 8208310, "total_current_liabilities": 25966443, "net_ppe": null, "total_assets": 9501458, "total_debt": 11394816, "total_equity": -23812673, "net_working_capital": -12065982, "book_value_per_share": -1.0046, "retained_earnings": -109035180, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -25287602, "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": 62, "quality_composite": 63, "momentum_composite": 63, "growth_composite": 63, "yield_composite": 62, "svqf_composite": 70, "vc1_composite": 63, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.375, "os_score": 0.26, "value_percentile": 0.38, "quality_percentile": 0.37, "momentum_percentile": 0.37, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "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": 2882, "ticker_id": 8425, "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": "2026-06-07T06:50:50.012455+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.47, "market_cap": 11140774.25, "market_cap_usd": 11140774.25, "enterprise_value": 20119429.25, "shares_outstanding": 23703775, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.17862544, "pcf_ratio": null, "pfcf_ratio": -0.59006916, "ev_ebitda": null, "ev_ebit": -0.56090827, "ev_sales": 0.32258456, "ev_fcf": -1.06562205, "earnings_yield": null, "fcf_yield": -0.93841902, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.24601771, "operating_margin": -0.57511108, "net_margin": -0.64911397, "ebitda_margin": -0.52951421, "fcf_margin": -0.30271949, "roe": 1.70014076, "roa": -4.26091406, "roic": null, "roc_greenblatt": null, "asset_turnover": 6.56420025, "cash_conversion": 0.466358, "accruals_ratio": -2.27380145, "sbc_to_revenue": 0.03999381, "debt_to_equity": -1.4013305, "net_debt_to_ebitda": -0.27187019, "debt_to_assets": 1.19927026, "interest_coverage": -13.52582867, "current_ratio": 0.31611222, "quick_ratio": 0.30303496, "net_debt": 8978655, "revenue_growth_1y": 0.55808902, "revenue_growth_3y_cagr": -0.2232415, "revenue_growth_5y_cagr": 0.00922461, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.95730784, "piotroski_f_score": 3, "altman_z_score": -24.0021239, "earnings_stability_5y": 0.36803, "revenue_stability_5y": 0.560961, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15315315, "price_return_3m": -0.40104499, "price_return_6m": -0.73295455, "price_return_9m": -0.82846715, "price_return_12m": -0.83274021, "price_return_12m_ex1m": -0.8024911, "distance_from_52w_high": -0.85493827, "distance_from_52w_low": 0, "relative_strength": -0.99068126, "local_beta": 0.0022, "volatility_252d": 0.780573, "volatility_60d": 1.574095, "max_drawdown_12m": -0.85493827, "revenue_ttm": 62369473, "gross_profit_ttm": -15343995, "ebit_ttm": -35869375, "ebitda_ttm": -33025522, "net_income_ttm": -40484896, "eps_diluted_ttm": -1.70795141, "operating_cash_flow_ttm": -18880467, "capital_expenditure_ttm": 12, "fcf_ttm": -18880455, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2651917, "cash_and_equivalents": 2416161, "total_current_assets": 8208310, "total_current_liabilities": 25966443, "net_ppe": null, "total_assets": 9501458, "total_debt": 11394816, "total_equity": -23812673, "net_working_capital": -12065982, "book_value_per_share": -1.00459412, "retained_earnings": -109035180, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -25287602, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 62, "quality_composite": 63, "momentum_composite": 63, "growth_composite": 63, "yield_composite": 62, "svqf_composite": 70, "vc1_composite": 63, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.47, "os": 0.26, "value": 0.38, "quality": 0.37, "momentum": 0.37, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.7001, "momentum_12_1": -0.8025, "complete_fields": { "id": 2882, "ticker_id": 8425, "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": "2026-06-07T06:50:50.012455+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.47, "market_cap": 11140774.25, "market_cap_usd": 11140774.25, "enterprise_value": 20119429.25, "shares_outstanding": 23703775, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.17862544, "pcf_ratio": null, "pfcf_ratio": -0.59006916, "ev_ebitda": null, "ev_ebit": -0.56090827, "ev_sales": 0.32258456, "ev_fcf": -1.06562205, "earnings_yield": null, "fcf_yield": -0.93841902, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.24601771, "operating_margin": -0.57511108, "net_margin": -0.64911397, "ebitda_margin": -0.52951421, "fcf_margin": -0.30271949, "roe": 1.70014076, "roa": -4.26091406, "roic": null, "roc_greenblatt": null, "asset_turnover": 6.56420025, "cash_conversion": 0.466358, "accruals_ratio": -2.27380145, "sbc_to_revenue": 0.03999381, "debt_to_equity": -1.4013305, "net_debt_to_ebitda": -0.27187019, "debt_to_assets": 1.19927026, "interest_coverage": -13.52582867, "current_ratio": 0.31611222, "quick_ratio": 0.30303496, "net_debt": 8978655, "revenue_growth_1y": 0.55808902, "revenue_growth_3y_cagr": -0.2232415, "revenue_growth_5y_cagr": 0.00922461, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.95730784, "piotroski_f_score": 3, "altman_z_score": -24.0021239, "earnings_stability_5y": 0.36803, "revenue_stability_5y": 0.560961, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15315315, "price_return_3m": -0.40104499, "price_return_6m": -0.73295455, "price_return_9m": -0.82846715, "price_return_12m": -0.83274021, "price_return_12m_ex1m": -0.8024911, "distance_from_52w_high": -0.85493827, "distance_from_52w_low": 0, "relative_strength": -0.99068126, "local_beta": 0.0022, "volatility_252d": 0.780573, "volatility_60d": 1.574095, "max_drawdown_12m": -0.85493827, "revenue_ttm": 62369473, "gross_profit_ttm": -15343995, "ebit_ttm": -35869375, "ebitda_ttm": -33025522, "net_income_ttm": -40484896, "eps_diluted_ttm": -1.70795141, "operating_cash_flow_ttm": -18880467, "capital_expenditure_ttm": 12, "fcf_ttm": -18880455, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2651917, "cash_and_equivalents": 2416161, "total_current_assets": 8208310, "total_current_liabilities": 25966443, "net_ppe": null, "total_assets": 9501458, "total_debt": 11394816, "total_equity": -23812673, "net_working_capital": -12065982, "book_value_per_share": -1.00459412, "retained_earnings": -109035180, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -25287602, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 62, "quality_composite": 63, "momentum_composite": 63, "growth_composite": 63, "yield_composite": 62, "svqf_composite": 70, "vc1_composite": 63, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 56962920, "cost_of_revenue": 67551811, "gross_profit": -10588891, "ebit": -34136863, "ebitda": -33025522, "pretax_income": -36069708, "tax_provision": null, "net_income": -36069708, "net_income_to_common": -36069708, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731400, "total_current_assets": 6979766, "total_assets": 8515846, "short_term_debt": 7853679, "long_term_debt": 5629194, "total_debt": 13482873, "total_liabilities": 23918665, "total_equity": -15402819, "shares_outstanding": 20085138, "goodwill_and_intangibles": 819153 }, "cash_flow": { "operating_cash_flow": -21293152, "capital_expenditure": 18590, "free_cash_flow": -21274562, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178495, "ticker_id": 8425, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34136863", "ebitda": "-33025522", "netIncome": "-36069708", "grossProfit": "-10588891", "depreciation": "None", "totalRevenue": "56962920", "costOfRevenue": "67551811", "interestIncome": "63950", "incomeBeforeTax": "-36069708", "interestExpense": "2003935", "operatingIncome": "-34136863", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1939985", "nonInterestIncome": "None", "operatingExpenses": "23547972", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67551811", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1111341", "sellingGeneralAndAdministrative": "20071121", "netIncomeFromContinuingOperations": "-36069708" }, "balance": { "goodwill": "0", "inventory": "339570", "commonStock": "21852", "currentDebt": "None", "investments": "None", "totalAssets": "8515846", "longTermDebt": "5629194", "shortTermDebt": "7853679", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "819153", "reportedCurrency": "USD", "retainedEarnings": "-96984297", "totalLiabilities": "23918665", "otherCurrentAssets": "863634", "totalCurrentAssets": "6979766", "currentLongTermDebt": "7633682", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4045162", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1536080", "currentAccountsPayable": "10336557", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13582108", "totalShareholderEquity": "-15402819", "capitalLeaseObligations": "319232", "otherCurrentLiabilities": "13067353", "totalCurrentLiabilities": "18190236", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5728429", "cashAndShortTermInvestments": "1731400", "commonStockSharesOutstanding": "20085138", "intangibleAssetsExcludingGoodwill": "819153", "cashAndCashEquivalentsAtCarryingValue": "1731400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36069708", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1441795", "operatingCashflow": "-21293152", "capitalExpenditures": "18590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10534564", "cashflowFromInvestment": "-18590", "stockBasedCompensation": "939990", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1111341", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56962920, "cost_of_revenue": 67551811, "gross_profit": -10588891, "research_and_development": null, "selling_general_admin": 20071121, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34136863, "depreciation_amortisation": 1111341, "ebitda": -33025522, "interest_expense": 2003935, "interest_income": null, "other_non_operating": null, "pretax_income": -36069708, "tax_provision": null, "effective_tax_rate": null, "net_income": -36069708, "net_income_continuing_ops": -36069708, "net_income_to_common": -36069708, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1731400, "short_term_investments": null, "net_receivables": 4045162, "inventory": 339570, "other_current_assets": null, "total_current_assets": 6979766, "net_ppe": null, "goodwill": 0, "intangible_assets": 819153, "goodwill_and_intangibles": 819153, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1536080, "total_assets": 8515846, "short_term_debt": 7853679, "accounts_payable": 10336557, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18190236, "long_term_debt": 5629194, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5728429, "total_liabilities": 23918665, "total_debt": 13482873, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96984297, "total_equity": -15402819, "shares_outstanding": 20085138, "operating_cash_flow": -21293152, "stock_based_compensation": 939990, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18590, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18590, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10534564, "free_cash_flow": -21274562, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34136863", "ebitda": "-33025522", "netIncome": "-36069708", "grossProfit": "-10588891", "depreciation": "None", "totalRevenue": "56962920", "costOfRevenue": "67551811", "interestIncome": "63950", "incomeBeforeTax": "-36069708", "interestExpense": "2003935", "operatingIncome": "-34136863", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1939985", "nonInterestIncome": "None", "operatingExpenses": "23547972", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67551811", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1111341", "sellingGeneralAndAdministrative": "20071121", "netIncomeFromContinuingOperations": "-36069708" }, "balance": { "goodwill": "0", "inventory": "339570", "commonStock": "21852", "currentDebt": "None", "investments": "None", "totalAssets": "8515846", "longTermDebt": "5629194", "shortTermDebt": "7853679", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "819153", "reportedCurrency": "USD", "retainedEarnings": "-96984297", "totalLiabilities": "23918665", "otherCurrentAssets": "863634", "totalCurrentAssets": "6979766", "currentLongTermDebt": "7633682", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4045162", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1536080", "currentAccountsPayable": "10336557", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13582108", "totalShareholderEquity": "-15402819", "capitalLeaseObligations": "319232", "otherCurrentLiabilities": "13067353", "totalCurrentLiabilities": "18190236", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5728429", "cashAndShortTermInvestments": "1731400", "commonStockSharesOutstanding": "20085138", "intangibleAssetsExcludingGoodwill": "819153", "cashAndCashEquivalentsAtCarryingValue": "1731400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36069708", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1441795", "operatingCashflow": "-21293152", "capitalExpenditures": "18590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10534564", "cashflowFromInvestment": "-18590", "stockBasedCompensation": "939990", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1111341", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 60881173, "cost_of_revenue": 75205372, "gross_profit": -14324199, "ebit": -42513574, "ebitda": -41221324, "pretax_income": -43067774, "tax_provision": 2870000, "net_income": -45729224, "net_income_to_common": -45729224, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11790389, "total_current_assets": 17870323, "total_assets": 23976005, "short_term_debt": 1937436, "long_term_debt": 2335684, "total_debt": 4273120, "total_liabilities": 8714392, "total_equity": 15315919, "shares_outstanding": 19119181, "goodwill_and_intangibles": 4772962 }, "cash_flow": { "operating_cash_flow": -21310603, "capital_expenditure": 518189, "free_cash_flow": -20792414, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178500, "ticker_id": 8425, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42513574", "ebitda": "-41221324", "netIncome": "-45729224", "grossProfit": "-14324199", "depreciation": "None", "totalRevenue": "60881173", "costOfRevenue": "75205372", "interestIncome": "105395", "incomeBeforeTax": "-43067774", "interestExpense": "554200", "operatingIncome": "-41782351", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2870000", "reportedCurrency": "USD", "netInterestIncome": "-448805", "nonInterestIncome": "None", "operatingExpenses": "27458152", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75205372", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1292250", "sellingGeneralAndAdministrative": "26183869", "netIncomeFromContinuingOperations": "-45937774" }, "balance": { "goodwill": "3300000", "inventory": "1781365", "commonStock": "20435", "currentDebt": "None", "investments": "None", "totalAssets": "23976005", "longTermDebt": "2335684", "shortTermDebt": "1937436", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1472962", "reportedCurrency": "USD", "retainedEarnings": "-60915427", "totalLiabilities": "8714392", "otherCurrentAssets": "1298360", "totalCurrentAssets": "17870323", "currentLongTermDebt": "1689367", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "3000209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6105682", "currentAccountsPayable": "3929195", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4592352", "totalShareholderEquity": "15315919", "capitalLeaseObligations": "567301", "otherCurrentLiabilities": "192845", "totalCurrentLiabilities": "6059476", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2654916", "cashAndShortTermInvestments": "11790389", "commonStockSharesOutstanding": "19119181", "intangibleAssetsExcludingGoodwill": "1472962", "cashAndCashEquivalentsAtCarryingValue": "11790389", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45937774", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7265229", "operatingCashflow": "-21310603", "capitalExpenditures": "518189", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22483508", "cashflowFromInvestment": "-3004576", "stockBasedCompensation": "8361899", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-631967", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1292250", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60881173, "cost_of_revenue": 75205372, "gross_profit": -14324199, "research_and_development": null, "selling_general_admin": 26183869, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42513574, "depreciation_amortisation": 1292250, "ebitda": -41221324, "interest_expense": 554200, "interest_income": null, "other_non_operating": null, "pretax_income": -43067774, "tax_provision": 2870000, "effective_tax_rate": null, "net_income": -45729224, "net_income_continuing_ops": -45937774, "net_income_to_common": -45729224, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11790389, "short_term_investments": null, "net_receivables": 3000209, "inventory": 1781365, "other_current_assets": null, "total_current_assets": 17870323, "net_ppe": null, "goodwill": 3300000, "intangible_assets": 1472962, "goodwill_and_intangibles": 4772962, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6105682, "total_assets": 23976005, "short_term_debt": 1937436, "accounts_payable": 3929195, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6059476, "long_term_debt": 2335684, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2654916, "total_liabilities": 8714392, "total_debt": 4273120, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60915427, "total_equity": 15315919, "shares_outstanding": 19119181, "operating_cash_flow": -21310603, "stock_based_compensation": 8361899, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 518189, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3004576, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22483508, "free_cash_flow": -20792414, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42513574", "ebitda": "-41221324", "netIncome": "-45729224", "grossProfit": "-14324199", "depreciation": "None", "totalRevenue": "60881173", "costOfRevenue": "75205372", "interestIncome": "105395", "incomeBeforeTax": "-43067774", "interestExpense": "554200", "operatingIncome": "-41782351", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2870000", "reportedCurrency": "USD", "netInterestIncome": "-448805", "nonInterestIncome": "None", "operatingExpenses": "27458152", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75205372", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1292250", "sellingGeneralAndAdministrative": "26183869", "netIncomeFromContinuingOperations": "-45937774" }, "balance": { "goodwill": "3300000", "inventory": "1781365", "commonStock": "20435", "currentDebt": "None", "investments": "None", "totalAssets": "23976005", "longTermDebt": "2335684", "shortTermDebt": "1937436", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1472962", "reportedCurrency": "USD", "retainedEarnings": "-60915427", "totalLiabilities": "8714392", "otherCurrentAssets": "1298360", "totalCurrentAssets": "17870323", "currentLongTermDebt": "1689367", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "3000209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6105682", "currentAccountsPayable": "3929195", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4592352", "totalShareholderEquity": "15315919", "capitalLeaseObligations": "567301", "otherCurrentLiabilities": "192845", "totalCurrentLiabilities": "6059476", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2654916", "cashAndShortTermInvestments": "11790389", "commonStockSharesOutstanding": "19119181", "intangibleAssetsExcludingGoodwill": "1472962", "cashAndCashEquivalentsAtCarryingValue": "11790389", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45937774", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7265229", "operatingCashflow": "-21310603", "capitalExpenditures": "518189", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22483508", "cashflowFromInvestment": "-3004576", "stockBasedCompensation": "8361899", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-631967", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1292250", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 137141832, "cost_of_revenue": 101499341, "gross_profit": 35642491, "ebit": 18975587, "ebitda": 20083169, "pretax_income": 18379612, "tax_provision": -2265000, "net_income": 20617903, "net_income_to_common": 20617903, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14622060, "total_current_assets": 33366661, "total_assets": 41925307, "short_term_debt": 4627700, "long_term_debt": 460523, "total_debt": 5088223, "total_liabilities": 13521843, "total_equity": 28249220, "shares_outstanding": 14922881, "goodwill_and_intangibles": 4332676 }, "cash_flow": { "operating_cash_flow": 10287345, "capital_expenditure": 281304, "free_cash_flow": 10568649, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178505, "ticker_id": 8425, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18975587", "ebitda": "20083169", "netIncome": "20617903", "grossProfit": "35642491", "depreciation": "None", "totalRevenue": "137141832", "costOfRevenue": "101499341", "interestIncome": "0", "incomeBeforeTax": "18379612", "interestExpense": "595975", "operatingIncome": "18865384", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2265000", "reportedCurrency": "USD", "netInterestIncome": "-595975", "nonInterestIncome": "None", "operatingExpenses": "16777107", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101499341", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1107582", "sellingGeneralAndAdministrative": "15560157", "netIncomeFromContinuingOperations": "20644612" }, "balance": { "goodwill": "1666782", "inventory": "9046594", "commonStock": "14404", "currentDebt": "None", "investments": "None", "totalAssets": "41925307", "longTermDebt": "460523", "shortTermDebt": "4627700", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2665894", "reportedCurrency": "USD", "retainedEarnings": "-15186203", "totalLiabilities": "13521843", "otherCurrentAssets": "161933", "totalCurrentAssets": "33366661", "currentLongTermDebt": "4584563", "longTermInvestments": "464409", "shortTermInvestments": "None", "currentNetReceivables": "9536074", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8558646", "currentAccountsPayable": "6439120", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5444499", "totalShareholderEquity": "28249220", "capitalLeaseObligations": "399413", "otherCurrentLiabilities": "1048224", "totalCurrentLiabilities": "12705044", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "816799", "cashAndShortTermInvestments": "14622060", "commonStockSharesOutstanding": "14922881", "intangibleAssetsExcludingGoodwill": "2665894", "cashAndCashEquivalentsAtCarryingValue": "14622060", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20644612", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2139648", "operatingCashflow": "10287345", "capitalExpenditures": "281304", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2419635", "cashflowFromInvestment": "-281304", "stockBasedCompensation": "566710", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1107582", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137141832, "cost_of_revenue": 101499341, "gross_profit": 35642491, "research_and_development": null, "selling_general_admin": 15560157, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18975587, "depreciation_amortisation": 1107582, "ebitda": 20083169, "interest_expense": 595975, "interest_income": null, "other_non_operating": null, "pretax_income": 18379612, "tax_provision": -2265000, "effective_tax_rate": null, "net_income": 20617903, "net_income_continuing_ops": 20644612, "net_income_to_common": 20617903, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14622060, "short_term_investments": null, "net_receivables": 9536074, "inventory": 9046594, "other_current_assets": null, "total_current_assets": 33366661, "net_ppe": null, "goodwill": 1666782, "intangible_assets": 2665894, "goodwill_and_intangibles": 4332676, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8558646, "total_assets": 41925307, "short_term_debt": 4627700, "accounts_payable": 6439120, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12705044, "long_term_debt": 460523, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 816799, "total_liabilities": 13521843, "total_debt": 5088223, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15186203, "total_equity": 28249220, "shares_outstanding": 14922881, "operating_cash_flow": 10287345, "stock_based_compensation": 566710, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281304, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281304, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2419635, "free_cash_flow": 10568649, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18975587", "ebitda": "20083169", "netIncome": "20617903", "grossProfit": "35642491", "depreciation": "None", "totalRevenue": "137141832", "costOfRevenue": "101499341", "interestIncome": "0", "incomeBeforeTax": "18379612", "interestExpense": "595975", "operatingIncome": "18865384", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2265000", "reportedCurrency": "USD", "netInterestIncome": "-595975", "nonInterestIncome": "None", "operatingExpenses": "16777107", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101499341", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1107582", "sellingGeneralAndAdministrative": "15560157", "netIncomeFromContinuingOperations": "20644612" }, "balance": { "goodwill": "1666782", "inventory": "9046594", "commonStock": "14404", "currentDebt": "None", "investments": "None", "totalAssets": "41925307", "longTermDebt": "460523", "shortTermDebt": "4627700", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2665894", "reportedCurrency": "USD", "retainedEarnings": "-15186203", "totalLiabilities": "13521843", "otherCurrentAssets": "161933", "totalCurrentAssets": "33366661", "currentLongTermDebt": "4584563", "longTermInvestments": "464409", "shortTermInvestments": "None", "currentNetReceivables": "9536074", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8558646", "currentAccountsPayable": "6439120", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5444499", "totalShareholderEquity": "28249220", "capitalLeaseObligations": "399413", "otherCurrentLiabilities": "1048224", "totalCurrentLiabilities": "12705044", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "816799", "cashAndShortTermInvestments": "14622060", "commonStockSharesOutstanding": "14922881", "intangibleAssetsExcludingGoodwill": "2665894", "cashAndCashEquivalentsAtCarryingValue": "14622060", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20644612", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2139648", "operatingCashflow": "10287345", "capitalExpenditures": "281304", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2419635", "cashflowFromInvestment": "-281304", "stockBasedCompensation": "566710", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1107582", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 121544190, "cost_of_revenue": 108074782, "gross_profit": 13469408, "ebit": 1405572, "ebitda": 2394272, "pretax_income": -553228, "tax_provision": -404375, "net_income": -680763, "net_income_to_common": -680763, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7035654, "total_current_assets": 27563785, "total_assets": 34003506, "short_term_debt": 2689673, "long_term_debt": 5021778, "total_debt": 7711451, "total_liabilities": 28885253, "total_equity": 4990718, "shares_outstanding": 12395364, "goodwill_and_intangibles": 4833939 }, "cash_flow": { "operating_cash_flow": 793272, "capital_expenditure": 698582, "free_cash_flow": 1491854, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178510, "ticker_id": 8425, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1405572", "ebitda": "2394272", "netIncome": "-680763", "grossProfit": "13469408", "depreciation": "None", "totalRevenue": "121544190", "costOfRevenue": "108074782", "interestIncome": "None", "incomeBeforeTax": "-553228", "interestExpense": "1958800", "operatingIncome": "633785", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-404375", "reportedCurrency": "USD", "netInterestIncome": "-1958800", "nonInterestIncome": "None", "operatingExpenses": "12835623", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108074782", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "988700", "sellingGeneralAndAdministrative": "11652404", "netIncomeFromContinuingOperations": "-553228" }, "balance": { "goodwill": "1666782", "inventory": "11186242", "commonStock": "14117", "currentDebt": "None", "investments": "None", "totalAssets": "34003506", "longTermDebt": "5021778", "shortTermDebt": "2689673", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3167157", "reportedCurrency": "USD", "retainedEarnings": "-35804106", "totalLiabilities": "28885253", "otherCurrentAssets": "111524", "totalCurrentAssets": "27563785", "currentLongTermDebt": "2650183", "longTermInvestments": "354206", "shortTermInvestments": "None", "currentNetReceivables": "9230365", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6439721", "currentAccountsPayable": "5784374", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8110864", "totalShareholderEquity": "4990718", "capitalLeaseObligations": "438903", "otherCurrentLiabilities": "14746905", "totalCurrentLiabilities": "23464062", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5421191", "cashAndShortTermInvestments": "7035654", "commonStockSharesOutstanding": "12395364", "intangibleAssetsExcludingGoodwill": "3167157", "cashAndCashEquivalentsAtCarryingValue": "7035654", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-553228", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6878664", "operatingCashflow": "793272", "capitalExpenditures": "698582", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1457468", "cashflowFromInvestment": "-1498582", "stockBasedCompensation": "140676", "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": "988700", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121544190, "cost_of_revenue": 108074782, "gross_profit": 13469408, "research_and_development": null, "selling_general_admin": 11652404, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1405572, "depreciation_amortisation": 988700, "ebitda": 2394272, "interest_expense": 1958800, "interest_income": null, "other_non_operating": null, "pretax_income": -553228, "tax_provision": -404375, "effective_tax_rate": null, "net_income": -680763, "net_income_continuing_ops": -553228, "net_income_to_common": -680763, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7035654, "short_term_investments": null, "net_receivables": 9230365, "inventory": 11186242, "other_current_assets": null, "total_current_assets": 27563785, "net_ppe": null, "goodwill": 1666782, "intangible_assets": 3167157, "goodwill_and_intangibles": 4833939, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6439721, "total_assets": 34003506, "short_term_debt": 2689673, "accounts_payable": 5784374, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23464062, "long_term_debt": 5021778, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5421191, "total_liabilities": 28885253, "total_debt": 7711451, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35804106, "total_equity": 4990718, "shares_outstanding": 12395364, "operating_cash_flow": 793272, "stock_based_compensation": 140676, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 698582, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1498582, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1457468, "free_cash_flow": 1491854, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1405572", "ebitda": "2394272", "netIncome": "-680763", "grossProfit": "13469408", "depreciation": "None", "totalRevenue": "121544190", "costOfRevenue": "108074782", "interestIncome": "None", "incomeBeforeTax": "-553228", "interestExpense": "1958800", "operatingIncome": "633785", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-404375", "reportedCurrency": "USD", "netInterestIncome": "-1958800", "nonInterestIncome": "None", "operatingExpenses": "12835623", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108074782", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "988700", "sellingGeneralAndAdministrative": "11652404", "netIncomeFromContinuingOperations": "-553228" }, "balance": { "goodwill": "1666782", "inventory": "11186242", "commonStock": "14117", "currentDebt": "None", "investments": "None", "totalAssets": "34003506", "longTermDebt": "5021778", "shortTermDebt": "2689673", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3167157", "reportedCurrency": "USD", "retainedEarnings": "-35804106", "totalLiabilities": "28885253", "otherCurrentAssets": "111524", "totalCurrentAssets": "27563785", "currentLongTermDebt": "2650183", "longTermInvestments": "354206", "shortTermInvestments": "None", "currentNetReceivables": "9230365", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6439721", "currentAccountsPayable": "5784374", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8110864", "totalShareholderEquity": "4990718", "capitalLeaseObligations": "438903", "otherCurrentLiabilities": "14746905", "totalCurrentLiabilities": "23464062", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5421191", "cashAndShortTermInvestments": "7035654", "commonStockSharesOutstanding": "12395364", "intangibleAssetsExcludingGoodwill": "3167157", "cashAndCashEquivalentsAtCarryingValue": "7035654", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-553228", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6878664", "operatingCashflow": "793272", "capitalExpenditures": "698582", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1457468", "cashflowFromInvestment": "-1498582", "stockBasedCompensation": "140676", "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": "988700", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 51060589, "cost_of_revenue": 44890610, "gross_profit": 6169979, "ebit": -6013407, "ebitda": -5095939, "pretax_income": -13531144, "tax_provision": 5266054, "net_income": -13531144, "net_income_to_common": -13531144, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6283496, "total_current_assets": 13892681, "total_assets": 19500202, "short_term_debt": 1729569, "long_term_debt": 5511784, "total_debt": 7241353, "total_liabilities": 15948881, "total_equity": 3551321, "shares_outstanding": 4381709, "goodwill_and_intangibles": 4300266 }, "cash_flow": { "operating_cash_flow": -15288261, "capital_expenditure": 51408, "free_cash_flow": -15236853, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178515, "ticker_id": 8425, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6013407", "ebitda": "-5095939", "netIncome": "-13531144", "grossProfit": "6169979", "depreciation": "None", "totalRevenue": "51060589", "costOfRevenue": "44890610", "interestIncome": "None", "incomeBeforeTax": "-13531144", "interestExpense": "7517737", "operatingIncome": "-5992568", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5266054", "reportedCurrency": "USD", "netInterestIncome": "-7517737", "nonInterestIncome": "None", "operatingExpenses": "12162547", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44890610", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "917468", "sellingGeneralAndAdministrative": "10717085", "netIncomeFromContinuingOperations": "-13531144" }, "balance": { "goodwill": "866782", "inventory": "4359296", "commonStock": "12064", "currentDebt": "None", "investments": "None", "totalAssets": "19500202", "longTermDebt": "5511784", "shortTermDebt": "1729569", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3433484", "reportedCurrency": "USD", "retainedEarnings": "-35123343", "totalLiabilities": "15948881", "otherCurrentAssets": "0", "totalCurrentAssets": "13892681", "currentLongTermDebt": "1680217", "longTermInvestments": "443288", "shortTermInvestments": "None", "currentNetReceivables": "3249889", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5607521", "currentAccountsPayable": "7437306", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687116", "shortLongTermDebtTotal": "7680256", "totalShareholderEquity": "3551321", "capitalLeaseObligations": "488255", "otherCurrentLiabilities": "555069", "totalCurrentLiabilities": "9998194", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950687", "cashAndShortTermInvestments": "6283496", "commonStockSharesOutstanding": "4381709", "intangibleAssetsExcludingGoodwill": "3433484", "cashAndCashEquivalentsAtCarryingValue": "6283496", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13531144", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4255637", "operatingCashflow": "-15288261", "capitalExpenditures": "51408", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21274486", "cashflowFromInvestment": "-376724", "stockBasedCompensation": "3575", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "917468", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51060589, "cost_of_revenue": 44890610, "gross_profit": 6169979, "research_and_development": null, "selling_general_admin": 10717085, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6013407, "depreciation_amortisation": 917468, "ebitda": -5095939, "interest_expense": 7517737, "interest_income": null, "other_non_operating": null, "pretax_income": -13531144, "tax_provision": 5266054, "effective_tax_rate": null, "net_income": -13531144, "net_income_continuing_ops": -13531144, "net_income_to_common": -13531144, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6283496, "short_term_investments": null, "net_receivables": 3249889, "inventory": 4359296, "other_current_assets": null, "total_current_assets": 13892681, "net_ppe": null, "goodwill": 866782, "intangible_assets": 3433484, "goodwill_and_intangibles": 4300266, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5607521, "total_assets": 19500202, "short_term_debt": 1729569, "accounts_payable": 7437306, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9998194, "long_term_debt": 5511784, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5950687, "total_liabilities": 15948881, "total_debt": 7241353, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35123343, "total_equity": 3551321, "shares_outstanding": 4381709, "operating_cash_flow": -15288261, "stock_based_compensation": 3575, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51408, "acquisitions": null, "other_investing": null, "investing_cash_flow": -376724, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21274486, "free_cash_flow": -15236853, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6013407", "ebitda": "-5095939", "netIncome": "-13531144", "grossProfit": "6169979", "depreciation": "None", "totalRevenue": "51060589", "costOfRevenue": "44890610", "interestIncome": "None", "incomeBeforeTax": "-13531144", "interestExpense": "7517737", "operatingIncome": "-5992568", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5266054", "reportedCurrency": "USD", "netInterestIncome": "-7517737", "nonInterestIncome": "None", "operatingExpenses": "12162547", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44890610", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "917468", "sellingGeneralAndAdministrative": "10717085", "netIncomeFromContinuingOperations": "-13531144" }, "balance": { "goodwill": "866782", "inventory": "4359296", "commonStock": "12064", "currentDebt": "None", "investments": "None", "totalAssets": "19500202", "longTermDebt": "5511784", "shortTermDebt": "1729569", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3433484", "reportedCurrency": "USD", "retainedEarnings": "-35123343", "totalLiabilities": "15948881", "otherCurrentAssets": "0", "totalCurrentAssets": "13892681", "currentLongTermDebt": "1680217", "longTermInvestments": "443288", "shortTermInvestments": "None", "currentNetReceivables": "3249889", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5607521", "currentAccountsPayable": "7437306", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687116", "shortLongTermDebtTotal": "7680256", "totalShareholderEquity": "3551321", "capitalLeaseObligations": "488255", "otherCurrentLiabilities": "555069", "totalCurrentLiabilities": "9998194", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950687", "cashAndShortTermInvestments": "6283496", "commonStockSharesOutstanding": "4381709", "intangibleAssetsExcludingGoodwill": "3433484", "cashAndCashEquivalentsAtCarryingValue": "6283496", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13531144", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4255637", "operatingCashflow": "-15288261", "capitalExpenditures": "51408", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21274486", "cashflowFromInvestment": "-376724", "stockBasedCompensation": "3575", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "917468", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 54406788, "cost_of_revenue": 51938111, "gross_profit": 2468677, "ebit": -6770844, "ebitda": -5400094, "pretax_income": -10721627, "tax_provision": 6180885, "net_income": -10721627, "net_income_to_common": -10721627, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 673995, "total_current_assets": 1251029, "total_assets": 7325071, "short_term_debt": 5776376, "long_term_debt": 1737341, "total_debt": 7513717, "total_liabilities": 18051037, "total_equity": -10725966, "shares_outstanding": 2134416, "goodwill_and_intangibles": 4992524 }, "cash_flow": { "operating_cash_flow": -4326048, "capital_expenditure": 6605, "free_cash_flow": -4319443, "dividends_paid": 5061292, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178520, "ticker_id": 8425, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6770844", "ebitda": "-5400094", "netIncome": "-10721627", "grossProfit": "2468677", "depreciation": "None", "totalRevenue": "54406788", "costOfRevenue": "51938111", "interestIncome": "1417524", "incomeBeforeTax": "-10721627", "interestExpense": "3950785", "operatingIncome": "-10145668", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6180885", "reportedCurrency": "USD", "netInterestIncome": "-3383996", "nonInterestIncome": "None", "operatingExpenses": "12614345", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-575959", "costofGoodsAndServicesSold": "51938111", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1370750", "sellingGeneralAndAdministrative": "9417706", "netIncomeFromContinuingOperations": "-10721627" }, "balance": { "goodwill": "866782", "inventory": "178309", "commonStock": "127131", "currentDebt": "None", "investments": "None", "totalAssets": "7325071", "longTermDebt": "1737341", "shortTermDebt": "5776376", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4125742", "reportedCurrency": "USD", "retainedEarnings": "-21592199", "totalLiabilities": "18051037", "otherCurrentAssets": "5605", "totalCurrentAssets": "1251029", "currentLongTermDebt": "5948893", "longTermInvestments": "414612", "shortTermInvestments": "414612", "currentNetReceivables": "393120", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6074042", "currentAccountsPayable": "7343384", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236810", "shortLongTermDebtTotal": "7668884", "totalShareholderEquity": "-10725966", "capitalLeaseObligations": "365723", "otherCurrentLiabilities": "1740601", "totalCurrentLiabilities": "15303661", "otherNonCurrentLiabilities": "1010035", "totalNonCurrentLiabilities": "2747376", "cashAndShortTermInvestments": "673995", "commonStockSharesOutstanding": "2134416", "intangibleAssetsExcludingGoodwill": "4125742", "cashAndCashEquivalentsAtCarryingValue": "673995", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10721627", "profitLoss": "None", "dividendPayout": "5061292", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-178309", "operatingCashflow": "-4326048", "capitalExpenditures": "6605", "changeInReceivables": "994780", "changeInExchangeRate": "None", "cashflowFromFinancing": "4645649", "cashflowFromInvestment": "8354", "stockBasedCompensation": "182968", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5061292", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "327955", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1370750", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54406788, "cost_of_revenue": 51938111, "gross_profit": 2468677, "research_and_development": null, "selling_general_admin": 9417706, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6770844, "depreciation_amortisation": 1370750, "ebitda": -5400094, "interest_expense": 3950785, "interest_income": null, "other_non_operating": null, "pretax_income": -10721627, "tax_provision": 6180885, "effective_tax_rate": null, "net_income": -10721627, "net_income_continuing_ops": -10721627, "net_income_to_common": -10721627, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 673995, "short_term_investments": 414612, "net_receivables": 393120, "inventory": 178309, "other_current_assets": null, "total_current_assets": 1251029, "net_ppe": null, "goodwill": 866782, "intangible_assets": 4125742, "goodwill_and_intangibles": 4992524, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6074042, "total_assets": 7325071, "short_term_debt": 5776376, "accounts_payable": 7343384, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15303661, "long_term_debt": 1737341, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2747376, "total_liabilities": 18051037, "total_debt": 7513717, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21592199, "total_equity": -10725966, "shares_outstanding": 2134416, "operating_cash_flow": -4326048, "stock_based_compensation": 182968, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6605, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8354, "dividends_paid": 5061292, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4645649, "free_cash_flow": -4319443, "net_change_in_cash": 327955 }, "raw_data": { "income": { "ebit": "-6770844", "ebitda": "-5400094", "netIncome": "-10721627", "grossProfit": "2468677", "depreciation": "None", "totalRevenue": "54406788", "costOfRevenue": "51938111", "interestIncome": "1417524", "incomeBeforeTax": "-10721627", "interestExpense": "3950785", "operatingIncome": "-10145668", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6180885", "reportedCurrency": "USD", "netInterestIncome": "-3383996", "nonInterestIncome": "None", "operatingExpenses": "12614345", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-575959", "costofGoodsAndServicesSold": "51938111", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1370750", "sellingGeneralAndAdministrative": "9417706", "netIncomeFromContinuingOperations": "-10721627" }, "balance": { "goodwill": "866782", "inventory": "178309", "commonStock": "127131", "currentDebt": "None", "investments": "None", "totalAssets": "7325071", "longTermDebt": "1737341", "shortTermDebt": "5776376", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4125742", "reportedCurrency": "USD", "retainedEarnings": "-21592199", "totalLiabilities": "18051037", "otherCurrentAssets": "5605", "totalCurrentAssets": "1251029", "currentLongTermDebt": "5948893", "longTermInvestments": "414612", "shortTermInvestments": "414612", "currentNetReceivables": "393120", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6074042", "currentAccountsPayable": "7343384", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236810", "shortLongTermDebtTotal": "7668884", "totalShareholderEquity": "-10725966", "capitalLeaseObligations": "365723", "otherCurrentLiabilities": "1740601", "totalCurrentLiabilities": "15303661", "otherNonCurrentLiabilities": "1010035", "totalNonCurrentLiabilities": "2747376", "cashAndShortTermInvestments": "673995", "commonStockSharesOutstanding": "2134416", "intangibleAssetsExcludingGoodwill": "4125742", "cashAndCashEquivalentsAtCarryingValue": "673995", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10721627", "profitLoss": "None", "dividendPayout": "5061292", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-178309", "operatingCashflow": "-4326048", "capitalExpenditures": "6605", "changeInReceivables": "994780", "changeInExchangeRate": "None", "cashflowFromFinancing": "4645649", "cashflowFromInvestment": "8354", "stockBasedCompensation": "182968", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5061292", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "327955", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1370750", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 25742941, "cost_of_revenue": 22623521, "gross_profit": 3119420, "ebit": -8220010, "ebitda": -7937080, "pretax_income": -8447026, "tax_provision": -228979, "net_income": -8447026, "net_income_to_common": -8447026, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346040, "total_current_assets": 3574885, "total_assets": 9986373, "short_term_debt": 1739986, "long_term_debt": 6642124, "total_debt": 8382110, "total_liabilities": 14685988, "total_equity": -4699615, "shares_outstanding": 1923734, "goodwill_and_intangibles": 5635899 }, "cash_flow": { "operating_cash_flow": -6533141, "capital_expenditure": 227630, "free_cash_flow": -6305511, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178525, "ticker_id": 8425, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8220010", "ebitda": "-7937080", "netIncome": "-8447026", "grossProfit": "3119420", "depreciation": "None", "totalRevenue": "25742941", "costOfRevenue": "22623521", "interestIncome": "None", "incomeBeforeTax": "-8447026", "interestExpense": "227016", "operatingIncome": "-7768028", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-228979", "reportedCurrency": "USD", "netInterestIncome": "-227016", "nonInterestIncome": "None", "operatingExpenses": "10887448", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22623521", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282930", "sellingGeneralAndAdministrative": "8558447", "netIncomeFromContinuingOperations": "-8447026" }, "balance": { "goodwill": "866782", "inventory": "-172631903117", "commonStock": "102193", "currentDebt": "None", "investments": "None", "totalAssets": "9986373", "longTermDebt": "6642124", "shortTermDebt": "1739986", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4769117", "reportedCurrency": "USD", "retainedEarnings": "-10870572", "totalLiabilities": "14685988", "otherCurrentAssets": "172632000000", "totalCurrentAssets": "3574885", "currentLongTermDebt": "2098200", "longTermInvestments": "203700", "shortTermInvestments": "None", "currentNetReceivables": "3131962", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6411488", "currentAccountsPayable": "4636094", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "505432", "shortLongTermDebtTotal": "8501982", "totalShareholderEquity": "-4699615", "capitalLeaseObligations": "210816", "otherCurrentLiabilities": "678044", "totalCurrentLiabilities": "7054124", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7631864", "cashAndShortTermInvestments": "346040", "commonStockSharesOutstanding": "1923734", "intangibleAssetsExcludingGoodwill": "4769117", "cashAndCashEquivalentsAtCarryingValue": "346040", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8447026", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2054566", "operatingCashflow": "-6533141", "capitalExpenditures": "227630", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6466810", "cashflowFromInvestment": "-32241", "stockBasedCompensation": "329574", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282930", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25742941, "cost_of_revenue": 22623521, "gross_profit": 3119420, "research_and_development": null, "selling_general_admin": 8558447, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8220010, "depreciation_amortisation": 282930, "ebitda": -7937080, "interest_expense": 227016, "interest_income": null, "other_non_operating": null, "pretax_income": -8447026, "tax_provision": -228979, "effective_tax_rate": null, "net_income": -8447026, "net_income_continuing_ops": -8447026, "net_income_to_common": -8447026, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346040, "short_term_investments": null, "net_receivables": 3131962, "inventory": -172631903117, "other_current_assets": null, "total_current_assets": 3574885, "net_ppe": null, "goodwill": 866782, "intangible_assets": 4769117, "goodwill_and_intangibles": 5635899, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6411488, "total_assets": 9986373, "short_term_debt": 1739986, "accounts_payable": 4636094, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7054124, "long_term_debt": 6642124, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7631864, "total_liabilities": 14685988, "total_debt": 8382110, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10870572, "total_equity": -4699615, "shares_outstanding": 1923734, "operating_cash_flow": -6533141, "stock_based_compensation": 329574, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 227630, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32241, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6466810, "free_cash_flow": -6305511, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8220010", "ebitda": "-7937080", "netIncome": "-8447026", "grossProfit": "3119420", "depreciation": "None", "totalRevenue": "25742941", "costOfRevenue": "22623521", "interestIncome": "None", "incomeBeforeTax": "-8447026", "interestExpense": "227016", "operatingIncome": "-7768028", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-228979", "reportedCurrency": "USD", "netInterestIncome": "-227016", "nonInterestIncome": "None", "operatingExpenses": "10887448", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22623521", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282930", "sellingGeneralAndAdministrative": "8558447", "netIncomeFromContinuingOperations": "-8447026" }, "balance": { "goodwill": "866782", "inventory": "-172631903117", "commonStock": "102193", "currentDebt": "None", "investments": "None", "totalAssets": "9986373", "longTermDebt": "6642124", "shortTermDebt": "1739986", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4769117", "reportedCurrency": "USD", "retainedEarnings": "-10870572", "totalLiabilities": "14685988", "otherCurrentAssets": "172632000000", "totalCurrentAssets": "3574885", "currentLongTermDebt": "2098200", "longTermInvestments": "203700", "shortTermInvestments": "None", "currentNetReceivables": "3131962", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6411488", "currentAccountsPayable": "4636094", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "505432", "shortLongTermDebtTotal": "8501982", "totalShareholderEquity": "-4699615", "capitalLeaseObligations": "210816", "otherCurrentLiabilities": "678044", "totalCurrentLiabilities": "7054124", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7631864", "cashAndShortTermInvestments": "346040", "commonStockSharesOutstanding": "1923734", "intangibleAssetsExcludingGoodwill": "4769117", "cashAndCashEquivalentsAtCarryingValue": "346040", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8447026", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2054566", "operatingCashflow": "-6533141", "capitalExpenditures": "227630", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6466810", "cashflowFromInvestment": "-32241", "stockBasedCompensation": "329574", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282930", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 15244155, "cost_of_revenue": 8570240, "gross_profit": 6673915, "ebit": -1318394, "ebitda": -1168752, "pretax_income": -1458848, "tax_provision": 82230, "net_income": -1541078, "net_income_to_common": -1541078, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 444612, "total_current_assets": 3059820, "total_assets": 4084318, "short_term_debt": 582500, "long_term_debt": 680000, "total_debt": 1262500, "total_liabilities": 6072551, "total_equity": -1988233, "shares_outstanding": 1631337, "goodwill_and_intangibles": 932051 }, "cash_flow": { "operating_cash_flow": -1015614, "capital_expenditure": 331803, "free_cash_flow": -683811, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178530, "ticker_id": 8425, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1318394", "ebitda": "-1168752", "netIncome": "-1541078", "grossProfit": "6673915", "depreciation": "None", "totalRevenue": "15244155", "costOfRevenue": "8570240", "interestIncome": "None", "incomeBeforeTax": "-1458848", "interestExpense": "140457", "operatingIncome": "-1535469", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "82230", "reportedCurrency": "USD", "netInterestIncome": "-140457", "nonInterestIncome": "None", "operatingExpenses": "8209384", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8570240", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149642", "sellingGeneralAndAdministrative": "8059740", "netIncomeFromContinuingOperations": "-1541078" }, "balance": { "goodwill": "866782", "inventory": "10862", "commonStock": "88047", "currentDebt": "None", "investments": "None", "totalAssets": "4084318", "longTermDebt": "680000", "shortTermDebt": "582500", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "65269", "reportedCurrency": "USD", "retainedEarnings": "-2423546", "totalLiabilities": "6072551", "otherCurrentAssets": "1367563", "totalCurrentAssets": "3059820", "currentLongTermDebt": "977340", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1247645", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1028498", "currentAccountsPayable": "3254135", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30990", "shortLongTermDebtTotal": "1262500", "totalShareholderEquity": "-1988233", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "905400", "totalCurrentLiabilities": "4792035", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1280516", "cashAndShortTermInvestments": "444612", "commonStockSharesOutstanding": "1631337", "intangibleAssetsExcludingGoodwill": "65269", "cashAndCashEquivalentsAtCarryingValue": "444612", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1541078", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-573460", "operatingCashflow": "-1015614", "capitalExpenditures": "331803", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "464101", "cashflowFromInvestment": "-278035", "stockBasedCompensation": "157907", "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": "149642", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15244155, "cost_of_revenue": 8570240, "gross_profit": 6673915, "research_and_development": null, "selling_general_admin": 8059740, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1318394, "depreciation_amortisation": 149642, "ebitda": -1168752, "interest_expense": 140457, "interest_income": null, "other_non_operating": null, "pretax_income": -1458848, "tax_provision": 82230, "effective_tax_rate": null, "net_income": -1541078, "net_income_continuing_ops": -1541078, "net_income_to_common": -1541078, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 444612, "short_term_investments": null, "net_receivables": 1247645, "inventory": 10862, "other_current_assets": null, "total_current_assets": 3059820, "net_ppe": null, "goodwill": 866782, "intangible_assets": 65269, "goodwill_and_intangibles": 932051, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1028498, "total_assets": 4084318, "short_term_debt": 582500, "accounts_payable": 3254135, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4792035, "long_term_debt": 680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1280516, "total_liabilities": 6072551, "total_debt": 1262500, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2423546, "total_equity": -1988233, "shares_outstanding": 1631337, "operating_cash_flow": -1015614, "stock_based_compensation": 157907, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 331803, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278035, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 464101, "free_cash_flow": -683811, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1318394", "ebitda": "-1168752", "netIncome": "-1541078", "grossProfit": "6673915", "depreciation": "None", "totalRevenue": "15244155", "costOfRevenue": "8570240", "interestIncome": "None", "incomeBeforeTax": "-1458848", "interestExpense": "140457", "operatingIncome": "-1535469", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "82230", "reportedCurrency": "USD", "netInterestIncome": "-140457", "nonInterestIncome": "None", "operatingExpenses": "8209384", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8570240", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149642", "sellingGeneralAndAdministrative": "8059740", "netIncomeFromContinuingOperations": "-1541078" }, "balance": { "goodwill": "866782", "inventory": "10862", "commonStock": "88047", "currentDebt": "None", "investments": "None", "totalAssets": "4084318", "longTermDebt": "680000", "shortTermDebt": "582500", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "65269", "reportedCurrency": "USD", "retainedEarnings": "-2423546", "totalLiabilities": "6072551", "otherCurrentAssets": "1367563", "totalCurrentAssets": "3059820", "currentLongTermDebt": "977340", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1247645", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1028498", "currentAccountsPayable": "3254135", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30990", "shortLongTermDebtTotal": "1262500", "totalShareholderEquity": "-1988233", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "905400", "totalCurrentLiabilities": "4792035", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1280516", "cashAndShortTermInvestments": "444612", "commonStockSharesOutstanding": "1631337", "intangibleAssetsExcludingGoodwill": "65269", "cashAndCashEquivalentsAtCarryingValue": "444612", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1541078", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-573460", "operatingCashflow": "-1015614", "capitalExpenditures": "331803", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "464101", "cashflowFromInvestment": "-278035", "stockBasedCompensation": "157907", "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": "149642", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 15983983, "cost_of_revenue": 23681432, "gross_profit": -7697449, "ebit": -12796275, "ebitda": -11199367, "pretax_income": -12051034, "tax_provision": null, "net_income": -12050883, "net_income_to_common": -12050883, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2416161, "total_current_assets": 8208310, "total_assets": 9501458, "short_term_debt": 8108312, "long_term_debt": 3286504, "total_debt": 11394816, "total_liabilities": 33369425, "total_equity": -23812673, "shares_outstanding": 23703775, "goodwill_and_intangibles": 1474929 }, "cash_flow": { "operating_cash_flow": -4550799, "capital_expenditure": 3, "free_cash_flow": -4550796, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178493, "ticker_id": 8425, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12796275", "ebitda": "-11199367", "netIncome": "-12050883", "grossProfit": "-7697449", "depreciation": "None", "totalRevenue": "15983983", "costOfRevenue": "23681432", "interestIncome": "0", "incomeBeforeTax": "-12051034", "interestExpense": "881908", "operatingIncome": "-11199367", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-881908", "nonInterestIncome": "None", "operatingExpenses": "3501918", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23681432", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254790", "sellingGeneralAndAdministrative": "7167998", "netIncomeFromContinuingOperations": "-12051034" }, "balance": { "goodwill": "655776", "inventory": "339570", "commonStock": "24890", "currentDebt": "None", "investments": "None", "totalAssets": "9501458", "longTermDebt": "3286504", "shortTermDebt": "8108312", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "819153", "reportedCurrency": "USD", "retainedEarnings": "-109035180", "totalLiabilities": "33369425", "otherCurrentAssets": "410742", "totalCurrentAssets": "8208310", "currentLongTermDebt": "11958473", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5041837", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1293147", "currentAccountsPayable": "17673148", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15511295", "totalShareholderEquity": "-23812673", "capitalLeaseObligations": "266318", "otherCurrentLiabilities": "184983", "totalCurrentLiabilities": "25966443", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7402982", "cashAndShortTermInvestments": "2416161", "commonStockSharesOutstanding": "23703775", "intangibleAssetsExcludingGoodwill": "819153", "cashAndCashEquivalentsAtCarryingValue": "2416161", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12051034", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1578047", "operatingCashflow": "-4550799", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4953749", "cashflowFromInvestment": "18571410", "stockBasedCompensation": "7787", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242932", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15983983, "cost_of_revenue": 23681432, "gross_profit": -7697449, "research_and_development": null, "selling_general_admin": 7167998, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12796275, "depreciation_amortisation": 254790, "ebitda": -11199367, "interest_expense": 881908, "interest_income": null, "other_non_operating": null, "pretax_income": -12051034, "tax_provision": null, "effective_tax_rate": null, "net_income": -12050883, "net_income_continuing_ops": -12051034, "net_income_to_common": -12050883, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2416161, "short_term_investments": null, "net_receivables": 5041837, "inventory": 339570, "other_current_assets": null, "total_current_assets": 8208310, "net_ppe": null, "goodwill": 655776, "intangible_assets": 819153, "goodwill_and_intangibles": 1474929, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1293147, "total_assets": 9501458, "short_term_debt": 8108312, "accounts_payable": 17673148, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25966443, "long_term_debt": 3286504, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7402982, "total_liabilities": 33369425, "total_debt": 11394816, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109035180, "total_equity": -23812673, "shares_outstanding": 23703775, "operating_cash_flow": -4550799, "stock_based_compensation": 7787, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18571410, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4953749, "free_cash_flow": -4550796, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12796275", "ebitda": "-11199367", "netIncome": "-12050883", "grossProfit": "-7697449", "depreciation": "None", "totalRevenue": "15983983", "costOfRevenue": "23681432", "interestIncome": "0", "incomeBeforeTax": "-12051034", "interestExpense": "881908", "operatingIncome": "-11199367", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-881908", "nonInterestIncome": "None", "operatingExpenses": "3501918", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23681432", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254790", "sellingGeneralAndAdministrative": "7167998", "netIncomeFromContinuingOperations": "-12051034" }, "balance": { "goodwill": "655776", "inventory": "339570", "commonStock": "24890", "currentDebt": "None", "investments": "None", "totalAssets": "9501458", "longTermDebt": "3286504", "shortTermDebt": "8108312", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "819153", "reportedCurrency": "USD", "retainedEarnings": "-109035180", "totalLiabilities": "33369425", "otherCurrentAssets": "410742", "totalCurrentAssets": "8208310", "currentLongTermDebt": "11958473", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5041837", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1293147", "currentAccountsPayable": "17673148", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15511295", "totalShareholderEquity": "-23812673", "capitalLeaseObligations": "266318", "otherCurrentLiabilities": "184983", "totalCurrentLiabilities": "25966443", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7402982", "cashAndShortTermInvestments": "2416161", "commonStockSharesOutstanding": "23703775", "intangibleAssetsExcludingGoodwill": "819153", "cashAndCashEquivalentsAtCarryingValue": "2416161", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12051034", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1578047", "operatingCashflow": "-4550799", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4953749", "cashflowFromInvestment": "18571410", "stockBasedCompensation": "7787", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242932", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 16187007, "cost_of_revenue": 18582433, "gross_profit": -2395426, "ebit": -9319461, "ebitda": null, "pretax_income": -13862313, "tax_provision": null, "net_income": -13862120, "net_income_to_common": -13862120, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731400, "total_current_assets": 6979766, "total_assets": 8515846, "short_term_debt": null, "long_term_debt": 5629194, "total_debt": 5629194, "total_liabilities": 23918665, "total_equity": -15347675, "shares_outstanding": 21151974, "goodwill_and_intangibles": 819153 }, "cash_flow": { "operating_cash_flow": -3564347, "capital_expenditure": 0, "free_cash_flow": -3564347, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178494, "ticker_id": 8425, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-13862120", "grossProfit": "-2395426", "depreciation": "None", "totalRevenue": "16187007", "costOfRevenue": "18582433", "interestIncome": "37", "incomeBeforeTax": "-13862313", "interestExpense": "1066038", "operatingIncome": "-9319461", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1066001", "nonInterestIncome": "None", "operatingExpenses": "25506468", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18582433", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6733744", "netIncomeFromContinuingOperations": "-13862313" }, "balance": { "goodwill": "0", "inventory": "339570", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8515846", "longTermDebt": "5629194", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "819153", "reportedCurrency": "USD", "retainedEarnings": "-96984297", "totalLiabilities": "23918665", "otherCurrentAssets": "581823", "totalCurrentAssets": "6979766", "currentLongTermDebt": "7633682", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4045162", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1536080", "currentAccountsPayable": "10219011", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-15347675", "capitalLeaseObligations": "319232", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "18190236", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5728429", "cashAndShortTermInvestments": "1731400", "commonStockSharesOutstanding": "21151974", "intangibleAssetsExcludingGoodwill": "819153", "cashAndCashEquivalentsAtCarryingValue": "1731400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13862120", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1578047", "operatingCashflow": "-3564347", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3062696", "cashflowFromInvestment": "None", "stockBasedCompensation": "2115600", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254790", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16187007, "cost_of_revenue": 18582433, "gross_profit": -2395426, "research_and_development": null, "selling_general_admin": 6733744, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9319461, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 1066038, "interest_income": null, "other_non_operating": null, "pretax_income": -13862313, "tax_provision": null, "effective_tax_rate": null, "net_income": -13862120, "net_income_continuing_ops": -13862313, "net_income_to_common": -13862120, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1731400, "short_term_investments": null, "net_receivables": 4045162, "inventory": 339570, "other_current_assets": null, "total_current_assets": 6979766, "net_ppe": null, "goodwill": 0, "intangible_assets": 819153, "goodwill_and_intangibles": 819153, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1536080, "total_assets": 8515846, "short_term_debt": null, "accounts_payable": 10219011, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18190236, "long_term_debt": 5629194, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5728429, "total_liabilities": 23918665, "total_debt": 5629194, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96984297, "total_equity": -15347675, "shares_outstanding": 21151974, "operating_cash_flow": -3564347, "stock_based_compensation": 2115600, "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": 3062696, "free_cash_flow": -3564347, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-13862120", "grossProfit": "-2395426", "depreciation": "None", "totalRevenue": "16187007", "costOfRevenue": "18582433", "interestIncome": "37", "incomeBeforeTax": "-13862313", "interestExpense": "1066038", "operatingIncome": "-9319461", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1066001", "nonInterestIncome": "None", "operatingExpenses": "25506468", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18582433", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6733744", "netIncomeFromContinuingOperations": "-13862313" }, "balance": { "goodwill": "0", "inventory": "339570", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8515846", "longTermDebt": "5629194", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "819153", "reportedCurrency": "USD", "retainedEarnings": "-96984297", "totalLiabilities": "23918665", "otherCurrentAssets": "581823", "totalCurrentAssets": "6979766", "currentLongTermDebt": "7633682", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4045162", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1536080", "currentAccountsPayable": "10219011", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-15347675", "capitalLeaseObligations": "319232", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "18190236", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5728429", "cashAndShortTermInvestments": "1731400", "commonStockSharesOutstanding": "21151974", "intangibleAssetsExcludingGoodwill": "819153", "cashAndCashEquivalentsAtCarryingValue": "1731400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13862120", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1578047", "operatingCashflow": "-3564347", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3062696", "cashflowFromInvestment": "None", "stockBasedCompensation": "2115600", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254790", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 18680317, "cost_of_revenue": 21276771, "gross_profit": -2596454, "ebit": -6950138, "ebitda": -7064630, "pretax_income": -7489295, "tax_provision": null, "net_income": -7489295, "net_income_to_common": -7489295, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2739809, "total_current_assets": 9227180, "total_assets": 14494901, "short_term_debt": 9138207, "long_term_debt": 3088152, "total_debt": 12226359, "total_liabilities": 20919381, "total_equity": -6369529, "shares_outstanding": 19839159, "goodwill_and_intangibles": 4282606 }, "cash_flow": { "operating_cash_flow": -4646386, "capital_expenditure": 4, "free_cash_flow": -4646382, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178496, "ticker_id": 8425, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-7064630", "netIncome": "-7489295", "grossProfit": "-2596454", "depreciation": "None", "totalRevenue": "18680317", "costOfRevenue": "21276771", "interestIncome": "0", "incomeBeforeTax": "-7489295", "interestExpense": "424665", "operatingIncome": "-6950138", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-539157", "nonInterestIncome": "None", "operatingExpenses": "4353684", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21276771", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4353684", "netIncomeFromContinuingOperations": "-7489295" }, "balance": { "goodwill": "3300000", "inventory": "1917617", "commonStock": "20765", "currentDebt": "None", "investments": "None", "totalAssets": "14494901", "longTermDebt": "3088152", "shortTermDebt": "9138207", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "982606", "reportedCurrency": "USD", "retainedEarnings": "-83122177", "totalLiabilities": "20919381", "otherCurrentAssets": "278532", "totalCurrentAssets": "9227180", "currentLongTermDebt": "8911202", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4291222", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5267721", "currentAccountsPayable": "8535839", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12383542", "totalShareholderEquity": "-6369529", "capitalLeaseObligations": "384188", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17674046", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3245335", "cashAndShortTermInvestments": "2739809", "commonStockSharesOutstanding": "19839159", "intangibleAssetsExcludingGoodwill": "982606", "cashAndCashEquivalentsAtCarryingValue": "2739809", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7489068", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "493200", "operatingCashflow": "-4646386", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2756799", "cashflowFromInvestment": "None", "stockBasedCompensation": "215887", "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": "253306", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18680317, "cost_of_revenue": 21276771, "gross_profit": -2596454, "research_and_development": null, "selling_general_admin": 4353684, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6950138, "depreciation_amortisation": null, "ebitda": -7064630, "interest_expense": 424665, "interest_income": null, "other_non_operating": null, "pretax_income": -7489295, "tax_provision": null, "effective_tax_rate": null, "net_income": -7489295, "net_income_continuing_ops": -7489295, "net_income_to_common": -7489295, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2739809, "short_term_investments": null, "net_receivables": 4291222, "inventory": 1917617, "other_current_assets": null, "total_current_assets": 9227180, "net_ppe": null, "goodwill": 3300000, "intangible_assets": 982606, "goodwill_and_intangibles": 4282606, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5267721, "total_assets": 14494901, "short_term_debt": 9138207, "accounts_payable": 8535839, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17674046, "long_term_debt": 3088152, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3245335, "total_liabilities": 20919381, "total_debt": 12226359, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83122177, "total_equity": -6369529, "shares_outstanding": 19839159, "operating_cash_flow": -4646386, "stock_based_compensation": 215887, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "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": 2756799, "free_cash_flow": -4646382, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-7064630", "netIncome": "-7489295", "grossProfit": "-2596454", "depreciation": "None", "totalRevenue": "18680317", "costOfRevenue": "21276771", "interestIncome": "0", "incomeBeforeTax": "-7489295", "interestExpense": "424665", "operatingIncome": "-6950138", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-539157", "nonInterestIncome": "None", "operatingExpenses": "4353684", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21276771", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4353684", "netIncomeFromContinuingOperations": "-7489295" }, "balance": { "goodwill": "3300000", "inventory": "1917617", "commonStock": "20765", "currentDebt": "None", "investments": "None", "totalAssets": "14494901", "longTermDebt": "3088152", "shortTermDebt": "9138207", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "982606", "reportedCurrency": "USD", "retainedEarnings": "-83122177", "totalLiabilities": "20919381", "otherCurrentAssets": "278532", "totalCurrentAssets": "9227180", "currentLongTermDebt": "8911202", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4291222", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5267721", "currentAccountsPayable": "8535839", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12383542", "totalShareholderEquity": "-6369529", "capitalLeaseObligations": "384188", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17674046", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3245335", "cashAndShortTermInvestments": "2739809", "commonStockSharesOutstanding": "19839159", "intangibleAssetsExcludingGoodwill": "982606", "cashAndCashEquivalentsAtCarryingValue": "2739809", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7489068", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "493200", "operatingCashflow": "-4646386", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2756799", "cashflowFromInvestment": "None", "stockBasedCompensation": "215887", "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": "253306", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 11518166, "cost_of_revenue": 14172832, "gross_profit": -2654666, "ebit": -6803501, "ebitda": -6511109, "pretax_income": -7082807, "tax_provision": null, "net_income": -7082598, "net_income_to_common": -7082598, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4404449, "total_current_assets": 9694382, "total_assets": 15215409, "short_term_debt": 3593667, "long_term_debt": 6253768, "total_debt": 9847435, "total_liabilities": 15154017, "total_equity": 116116, "shares_outstanding": 19889442, "goodwill_and_intangibles": 4445756 }, "cash_flow": { "operating_cash_flow": -6118935, "capital_expenditure": 5, "free_cash_flow": -6118930, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178497, "ticker_id": 8425, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6803501", "ebitda": "-6511109", "netIncome": "-7082598", "grossProfit": "-2654666", "depreciation": "None", "totalRevenue": "11518166", "costOfRevenue": "14172832", "interestIncome": "7008", "incomeBeforeTax": "-7082807", "interestExpense": "279306", "operatingIncome": "-6810509", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-272298", "nonInterestIncome": "None", "operatingExpenses": "4155843", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14172832", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292392", "sellingGeneralAndAdministrative": "3911883", "netIncomeFromContinuingOperations": "-7082807" }, "balance": { "goodwill": "3300000", "inventory": "2410817", "commonStock": "20435", "currentDebt": "None", "investments": "None", "totalAssets": "15215409", "longTermDebt": "6253768", "shortTermDebt": "3593667", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1145756", "reportedCurrency": "USD", "retainedEarnings": "-75633109", "totalLiabilities": "15154017", "otherCurrentAssets": "198403", "totalCurrentAssets": "9694382", "currentLongTermDebt": "3345598", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2680713", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5521027", "currentAccountsPayable": "5108402", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10045615", "totalShareholderEquity": "116116", "capitalLeaseObligations": "446249", "otherCurrentLiabilities": "3097529", "totalCurrentLiabilities": "8702069", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6451948", "cashAndShortTermInvestments": "4404449", "commonStockSharesOutstanding": "19889442", "intangibleAssetsExcludingGoodwill": "1145756", "cashAndCashEquivalentsAtCarryingValue": "4404449", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7082598", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-629452", "operatingCashflow": "-6118935", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5125614", "cashflowFromInvestment": "None", "stockBasedCompensation": "155119", "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": "292392", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11518166, "cost_of_revenue": 14172832, "gross_profit": -2654666, "research_and_development": null, "selling_general_admin": 3911883, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6803501, "depreciation_amortisation": 292392, "ebitda": -6511109, "interest_expense": 279306, "interest_income": null, "other_non_operating": null, "pretax_income": -7082807, "tax_provision": null, "effective_tax_rate": null, "net_income": -7082598, "net_income_continuing_ops": -7082807, "net_income_to_common": -7082598, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4404449, "short_term_investments": null, "net_receivables": 2680713, "inventory": 2410817, "other_current_assets": null, "total_current_assets": 9694382, "net_ppe": null, "goodwill": 3300000, "intangible_assets": 1145756, "goodwill_and_intangibles": 4445756, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5521027, "total_assets": 15215409, "short_term_debt": 3593667, "accounts_payable": 5108402, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8702069, "long_term_debt": 6253768, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6451948, "total_liabilities": 15154017, "total_debt": 9847435, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75633109, "total_equity": 116116, "shares_outstanding": 19889442, "operating_cash_flow": -6118935, "stock_based_compensation": 155119, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "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": 5125614, "free_cash_flow": -6118930, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6803501", "ebitda": "-6511109", "netIncome": "-7082598", "grossProfit": "-2654666", "depreciation": "None", "totalRevenue": "11518166", "costOfRevenue": "14172832", "interestIncome": "7008", "incomeBeforeTax": "-7082807", "interestExpense": "279306", "operatingIncome": "-6810509", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-272298", "nonInterestIncome": "None", "operatingExpenses": "4155843", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14172832", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292392", "sellingGeneralAndAdministrative": "3911883", "netIncomeFromContinuingOperations": "-7082807" }, "balance": { "goodwill": "3300000", "inventory": "2410817", "commonStock": "20435", "currentDebt": "None", "investments": "None", "totalAssets": "15215409", "longTermDebt": "6253768", "shortTermDebt": "3593667", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1145756", "reportedCurrency": "USD", "retainedEarnings": "-75633109", "totalLiabilities": "15154017", "otherCurrentAssets": "198403", "totalCurrentAssets": "9694382", "currentLongTermDebt": "3345598", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2680713", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5521027", "currentAccountsPayable": "5108402", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10045615", "totalShareholderEquity": "116116", "capitalLeaseObligations": "446249", "otherCurrentLiabilities": "3097529", "totalCurrentLiabilities": "8702069", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6451948", "cashAndShortTermInvestments": "4404449", "commonStockSharesOutstanding": "19889442", "intangibleAssetsExcludingGoodwill": "1145756", "cashAndCashEquivalentsAtCarryingValue": "4404449", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7082598", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-629452", "operatingCashflow": "-6118935", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5125614", "cashflowFromInvestment": "None", "stockBasedCompensation": "155119", "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": "292392", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 10577429, "cost_of_revenue": 13519775, "gross_profit": -2942346, "ebit": -7515859, "ebitda": -7205006, "pretax_income": -7635293, "tax_provision": -209, "net_income": -7635084, "net_income_to_common": -7635084, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5397770, "total_current_assets": 9850620, "total_assets": 15664039, "short_term_debt": 1979435, "long_term_debt": 1883140, "total_debt": 3862575, "total_liabilities": 7882600, "total_equity": 7835954, "shares_outstanding": 20068929, "goodwill_and_intangibles": 4609510 }, "cash_flow": { "operating_cash_flow": -6963484, "capital_expenditure": 18590, "free_cash_flow": -6944894, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178498, "ticker_id": 8425, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7515859", "ebitda": "-7205006", "netIncome": "-7635084", "grossProfit": "-2942346", "depreciation": "None", "totalRevenue": "10577429", "costOfRevenue": "13519775", "interestIncome": "56903", "incomeBeforeTax": "-7635293", "interestExpense": "119434", "operatingIncome": "-7579902", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-209", "reportedCurrency": "USD", "netInterestIncome": "-62531", "nonInterestIncome": "None", "operatingExpenses": "4637556", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13519775", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310853", "sellingGeneralAndAdministrative": "4637556", "netIncomeFromContinuingOperations": "-7635293" }, "balance": { "goodwill": "3300000", "inventory": "1781365", "commonStock": "20435", "currentDebt": "None", "investments": "None", "totalAssets": "15664039", "longTermDebt": "1883140", "shortTermDebt": "1979435", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1309510", "reportedCurrency": "USD", "retainedEarnings": "-68550511", "totalLiabilities": "7882600", "otherCurrentAssets": "184596", "totalCurrentAssets": "9850620", "currentLongTermDebt": "1731366", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2486889", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5813419", "currentAccountsPayable": "3760820", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4121780", "totalShareholderEquity": "7835954", "capitalLeaseObligations": "507274", "otherCurrentLiabilities": "5492186", "totalCurrentLiabilities": "5740255", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2142345", "cashAndShortTermInvestments": "5397770", "commonStockSharesOutstanding": "20068929", "intangibleAssetsExcludingGoodwill": "1309510", "cashAndCashEquivalentsAtCarryingValue": "5397770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7635293", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-6963484", "capitalExpenditures": "18590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410545", "cashflowFromInvestment": "-18590", "stockBasedCompensation": "155119", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2769", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310853", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10577429, "cost_of_revenue": 13519775, "gross_profit": -2942346, "research_and_development": null, "selling_general_admin": 4637556, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7515859, "depreciation_amortisation": 310853, "ebitda": -7205006, "interest_expense": 119434, "interest_income": null, "other_non_operating": null, "pretax_income": -7635293, "tax_provision": -209, "effective_tax_rate": null, "net_income": -7635084, "net_income_continuing_ops": -7635293, "net_income_to_common": -7635084, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5397770, "short_term_investments": null, "net_receivables": 2486889, "inventory": 1781365, "other_current_assets": null, "total_current_assets": 9850620, "net_ppe": null, "goodwill": 3300000, "intangible_assets": 1309510, "goodwill_and_intangibles": 4609510, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5813419, "total_assets": 15664039, "short_term_debt": 1979435, "accounts_payable": 3760820, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5740255, "long_term_debt": 1883140, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2142345, "total_liabilities": 7882600, "total_debt": 3862575, "preferred_stock": null, "minority_interest": null, "retained_earnings": -68550511, "total_equity": 7835954, "shares_outstanding": 20068929, "operating_cash_flow": -6963484, "stock_based_compensation": 155119, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18590, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18590, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -410545, "free_cash_flow": -6944894, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7515859", "ebitda": "-7205006", "netIncome": "-7635084", "grossProfit": "-2942346", "depreciation": "None", "totalRevenue": "10577429", "costOfRevenue": "13519775", "interestIncome": "56903", "incomeBeforeTax": "-7635293", "interestExpense": "119434", "operatingIncome": "-7579902", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-209", "reportedCurrency": "USD", "netInterestIncome": "-62531", "nonInterestIncome": "None", "operatingExpenses": "4637556", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13519775", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310853", "sellingGeneralAndAdministrative": "4637556", "netIncomeFromContinuingOperations": "-7635293" }, "balance": { "goodwill": "3300000", "inventory": "1781365", "commonStock": "20435", "currentDebt": "None", "investments": "None", "totalAssets": "15664039", "longTermDebt": "1883140", "shortTermDebt": "1979435", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1309510", "reportedCurrency": "USD", "retainedEarnings": "-68550511", "totalLiabilities": "7882600", "otherCurrentAssets": "184596", "totalCurrentAssets": "9850620", "currentLongTermDebt": "1731366", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2486889", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5813419", "currentAccountsPayable": "3760820", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4121780", "totalShareholderEquity": "7835954", "capitalLeaseObligations": "507274", "otherCurrentLiabilities": "5492186", "totalCurrentLiabilities": "5740255", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2142345", "cashAndShortTermInvestments": "5397770", "commonStockSharesOutstanding": "20068929", "intangibleAssetsExcludingGoodwill": "1309510", "cashAndCashEquivalentsAtCarryingValue": "5397770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7635293", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-6963484", "capitalExpenditures": "18590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410545", "cashflowFromInvestment": "-18590", "stockBasedCompensation": "155119", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2769", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310853", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 9596642, "cost_of_revenue": 20828072, "gross_profit": -11231430, "ebit": -19893183, "ebitda": -19699912, "pretax_income": -20085265, "tax_provision": -100000, "net_income": -19812707, "net_income_to_common": -19812707, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11790389, "total_current_assets": 17870323, "total_assets": 23976005, "short_term_debt": 1937436, "long_term_debt": 2335684, "total_debt": 4273120, "total_liabilities": 8714392, "total_equity": 15315919, "shares_outstanding": 20068929, "goodwill_and_intangibles": 4772962 }, "cash_flow": { "operating_cash_flow": -7897889, "capital_expenditure": 1, "free_cash_flow": -7897888, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178499, "ticker_id": 8425, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19893183", "ebitda": "-19699912", "netIncome": "-19812707", "grossProfit": "-11231430", "depreciation": "None", "totalRevenue": "9596642", "costOfRevenue": "20828072", "interestIncome": "78142", "incomeBeforeTax": "-20085265", "interestExpense": "192081", "operatingIncome": "-18377397", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-270223", "nonInterestIncome": "None", "operatingExpenses": "7145967", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20828072", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193271", "sellingGeneralAndAdministrative": "6774887", "netIncomeFromContinuingOperations": "-19985265" }, "balance": { "goodwill": "3300000", "inventory": "1781365", "commonStock": "20435", "currentDebt": "None", "investments": "None", "totalAssets": "23976005", "longTermDebt": "2335684", "shortTermDebt": "1937436", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1472962", "reportedCurrency": "USD", "retainedEarnings": "-60915427", "totalLiabilities": "8714392", "otherCurrentAssets": "1298360", "totalCurrentAssets": "17870323", "currentLongTermDebt": "1689367", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "3000209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6337682", "currentAccountsPayable": "3929195", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4592352", "totalShareholderEquity": "15315919", "capitalLeaseObligations": "567301", "otherCurrentLiabilities": "192845", "totalCurrentLiabilities": "6059476", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2654916", "cashAndShortTermInvestments": "11790389", "commonStockSharesOutstanding": "20068929", "intangibleAssetsExcludingGoodwill": "1472962", "cashAndCashEquivalentsAtCarryingValue": "11790389", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19985265", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6581773", "operatingCashflow": "-7897889", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-545400", "cashflowFromInvestment": "7582119", "stockBasedCompensation": "2117727", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146836", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "360392", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9596642, "cost_of_revenue": 20828072, "gross_profit": -11231430, "research_and_development": null, "selling_general_admin": 6774887, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19893183, "depreciation_amortisation": 193271, "ebitda": -19699912, "interest_expense": 192081, "interest_income": null, "other_non_operating": null, "pretax_income": -20085265, "tax_provision": -100000, "effective_tax_rate": null, "net_income": -19812707, "net_income_continuing_ops": -19985265, "net_income_to_common": -19812707, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11790389, "short_term_investments": null, "net_receivables": 3000209, "inventory": 1781365, "other_current_assets": null, "total_current_assets": 17870323, "net_ppe": null, "goodwill": 3300000, "intangible_assets": 1472962, "goodwill_and_intangibles": 4772962, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6337682, "total_assets": 23976005, "short_term_debt": 1937436, "accounts_payable": 3929195, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6059476, "long_term_debt": 2335684, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2654916, "total_liabilities": 8714392, "total_debt": 4273120, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60915427, "total_equity": 15315919, "shares_outstanding": 20068929, "operating_cash_flow": -7897889, "stock_based_compensation": 2117727, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7582119, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -545400, "free_cash_flow": -7897888, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19893183", "ebitda": "-19699912", "netIncome": "-19812707", "grossProfit": "-11231430", "depreciation": "None", "totalRevenue": "9596642", "costOfRevenue": "20828072", "interestIncome": "78142", "incomeBeforeTax": "-20085265", "interestExpense": "192081", "operatingIncome": "-18377397", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-270223", "nonInterestIncome": "None", "operatingExpenses": "7145967", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20828072", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193271", "sellingGeneralAndAdministrative": "6774887", "netIncomeFromContinuingOperations": "-19985265" }, "balance": { "goodwill": "3300000", "inventory": "1781365", "commonStock": "20435", "currentDebt": "None", "investments": "None", "totalAssets": "23976005", "longTermDebt": "2335684", "shortTermDebt": "1937436", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1472962", "reportedCurrency": "USD", "retainedEarnings": "-60915427", "totalLiabilities": "8714392", "otherCurrentAssets": "1298360", "totalCurrentAssets": "17870323", "currentLongTermDebt": "1689367", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "3000209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6337682", "currentAccountsPayable": "3929195", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4592352", "totalShareholderEquity": "15315919", "capitalLeaseObligations": "567301", "otherCurrentLiabilities": "192845", "totalCurrentLiabilities": "6059476", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2654916", "cashAndShortTermInvestments": "11790389", "commonStockSharesOutstanding": "20068929", "intangibleAssetsExcludingGoodwill": "1472962", "cashAndCashEquivalentsAtCarryingValue": "11790389", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19985265", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6581773", "operatingCashflow": "-7897889", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-545400", "cashflowFromInvestment": "7582119", "stockBasedCompensation": "2117727", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146836", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "360392", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 4769697, "cost_of_revenue": 12602057, "gross_profit": -7832360, "ebit": -14166929, "ebitda": -13861000, "pretax_income": -14279744, "tax_provision": -4397, "net_income": -14275347, "net_income_to_common": -14275347, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13651559, "total_current_assets": 33909878, "total_assets": 41499493, "short_term_debt": 1697906, "long_term_debt": 2776124, "total_debt": 4474030, "total_liabilities": 8223506, "total_equity": 33157735, "shares_outstanding": 19689010, "goodwill_and_intangibles": 6175424 }, "cash_flow": { "operating_cash_flow": -13322602, "capital_expenditure": 518188, "free_cash_flow": -12804414, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178501, "ticker_id": 8425, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14166929", "ebitda": "-13861000", "netIncome": "-14275347", "grossProfit": "-7832360", "depreciation": "None", "totalRevenue": "4769697", "costOfRevenue": "12602057", "interestIncome": "183537", "incomeBeforeTax": "-14279744", "interestExpense": "112814", "operatingIncome": "-14280762", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4397", "reportedCurrency": "USD", "netInterestIncome": "70723", "nonInterestIncome": "None", "operatingExpenses": "6448402", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12602057", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305929", "sellingGeneralAndAdministrative": "6151984", "netIncomeFromContinuingOperations": "-14279744" }, "balance": { "goodwill": "4166782", "inventory": "8363137", "commonStock": "19935", "currentDebt": "None", "investments": "None", "totalAssets": "41499493", "longTermDebt": "2776124", "shortTermDebt": "1697906", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2008642", "reportedCurrency": "USD", "retainedEarnings": "-41102720", "totalLiabilities": "8223506", "otherCurrentAssets": "312679", "totalCurrentAssets": "33909878", "currentLongTermDebt": "1647491", "longTermInvestments": "498273", "shortTermInvestments": "10068506", "currentNetReceivables": "1513996", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7589615", "currentAccountsPayable": "3636344", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4487162", "totalShareholderEquity": "33157735", "capitalLeaseObligations": "63547", "otherCurrentLiabilities": "100000", "totalCurrentLiabilities": "5434250", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2789256", "cashAndShortTermInvestments": "13651559", "commonStockSharesOutstanding": "19689010", "intangibleAssetsExcludingGoodwill": "2008642", "cashAndCashEquivalentsAtCarryingValue": "13651559", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14275347", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "296", "operatingCashflow": "-13322602", "capitalExpenditures": "518188", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-873724", "cashflowFromInvestment": "-10586695", "stockBasedCompensation": "4734363", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-485131", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525013", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4769697, "cost_of_revenue": 12602057, "gross_profit": -7832360, "research_and_development": null, "selling_general_admin": 6151984, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14166929, "depreciation_amortisation": 305929, "ebitda": -13861000, "interest_expense": 112814, "interest_income": null, "other_non_operating": null, "pretax_income": -14279744, "tax_provision": -4397, "effective_tax_rate": null, "net_income": -14275347, "net_income_continuing_ops": -14279744, "net_income_to_common": -14275347, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13651559, "short_term_investments": 10068506, "net_receivables": 1513996, "inventory": 8363137, "other_current_assets": null, "total_current_assets": 33909878, "net_ppe": null, "goodwill": 4166782, "intangible_assets": 2008642, "goodwill_and_intangibles": 6175424, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7589615, "total_assets": 41499493, "short_term_debt": 1697906, "accounts_payable": 3636344, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5434250, "long_term_debt": 2776124, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2789256, "total_liabilities": 8223506, "total_debt": 4474030, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41102720, "total_equity": 33157735, "shares_outstanding": 19689010, "operating_cash_flow": -13322602, "stock_based_compensation": 4734363, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 518188, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10586695, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -873724, "free_cash_flow": -12804414, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14166929", "ebitda": "-13861000", "netIncome": "-14275347", "grossProfit": "-7832360", "depreciation": "None", "totalRevenue": "4769697", "costOfRevenue": "12602057", "interestIncome": "183537", "incomeBeforeTax": "-14279744", "interestExpense": "112814", "operatingIncome": "-14280762", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4397", "reportedCurrency": "USD", "netInterestIncome": "70723", "nonInterestIncome": "None", "operatingExpenses": "6448402", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12602057", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305929", "sellingGeneralAndAdministrative": "6151984", "netIncomeFromContinuingOperations": "-14279744" }, "balance": { "goodwill": "4166782", "inventory": "8363137", "commonStock": "19935", "currentDebt": "None", "investments": "None", "totalAssets": "41499493", "longTermDebt": "2776124", "shortTermDebt": "1697906", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2008642", "reportedCurrency": "USD", "retainedEarnings": "-41102720", "totalLiabilities": "8223506", "otherCurrentAssets": "312679", "totalCurrentAssets": "33909878", "currentLongTermDebt": "1647491", "longTermInvestments": "498273", "shortTermInvestments": "10068506", "currentNetReceivables": "1513996", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7589615", "currentAccountsPayable": "3636344", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4487162", "totalShareholderEquity": "33157735", "capitalLeaseObligations": "63547", "otherCurrentLiabilities": "100000", "totalCurrentLiabilities": "5434250", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2789256", "cashAndShortTermInvestments": "13651559", "commonStockSharesOutstanding": "19689010", "intangibleAssetsExcludingGoodwill": "2008642", "cashAndCashEquivalentsAtCarryingValue": "13651559", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14275347", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "296", "operatingCashflow": "-13322602", "capitalExpenditures": "518188", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-873724", "cashflowFromInvestment": "-10586695", "stockBasedCompensation": "4734363", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-485131", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525013", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 15085699, "cost_of_revenue": 18528774, "gross_profit": -3443075, "ebit": -10221473, "ebitda": -9964081, "pretax_income": -10338196, "tax_provision": 2547000, "net_income": -12865765, "net_income_to_common": -12865765, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38434580, "total_current_assets": 48718118, "total_assets": 56405300, "short_term_debt": 1702986, "long_term_debt": 3205554, "total_debt": 4908540, "total_liabilities": 10123420, "total_equity": 46159231, "shares_outstanding": 19431549, "goodwill_and_intangibles": 6394508 }, "cash_flow": { "operating_cash_flow": -4130170, "capital_expenditure": 0, "free_cash_flow": -4130170, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178502, "ticker_id": 8425, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10221473", "ebitda": "-9964081", "netIncome": "-12865765", "grossProfit": "-3443075", "depreciation": "None", "totalRevenue": "15085699", "costOfRevenue": "18528774", "interestIncome": "0", "incomeBeforeTax": "-10338196", "interestExpense": "116722", "operatingIncome": "-10876053", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2547000", "reportedCurrency": "USD", "netInterestIncome": "-116722", "nonInterestIncome": "None", "operatingExpenses": "7432978", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18528774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257392", "sellingGeneralAndAdministrative": "7132465", "netIncomeFromContinuingOperations": "-12885196" }, "balance": { "goodwill": "4166782", "inventory": "8363434", "commonStock": "19435", "currentDebt": "None", "investments": "None", "totalAssets": "56405300", "longTermDebt": "3205554", "shortTermDebt": "1702986", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2227726", "reportedCurrency": "USD", "retainedEarnings": "-26827373", "totalLiabilities": "10123420", "otherCurrentAssets": "507927", "totalCurrentAssets": "48718118", "currentLongTermDebt": "1606654", "longTermInvestments": "498273", "shortTermInvestments": "None", "currentNetReceivables": "1412177", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7687182", "currentAccountsPayable": "4797410", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5226010", "totalShareholderEquity": "46159231", "capitalLeaseObligations": "413802", "otherCurrentLiabilities": "6504064", "totalCurrentLiabilities": "6600396", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3523024", "cashAndShortTermInvestments": "38434580", "commonStockSharesOutstanding": "19431549", "intangibleAssetsExcludingGoodwill": "2227726", "cashAndCashEquivalentsAtCarryingValue": "38434580", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12885196", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1019695", "operatingCashflow": "-4130170", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-380328", "cashflowFromInvestment": "None", "stockBasedCompensation": "2981577", "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": "313099", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15085699, "cost_of_revenue": 18528774, "gross_profit": -3443075, "research_and_development": null, "selling_general_admin": 7132465, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10221473, "depreciation_amortisation": 257392, "ebitda": -9964081, "interest_expense": 116722, "interest_income": null, "other_non_operating": null, "pretax_income": -10338196, "tax_provision": 2547000, "effective_tax_rate": null, "net_income": -12865765, "net_income_continuing_ops": -12885196, "net_income_to_common": -12865765, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38434580, "short_term_investments": null, "net_receivables": 1412177, "inventory": 8363434, "other_current_assets": null, "total_current_assets": 48718118, "net_ppe": null, "goodwill": 4166782, "intangible_assets": 2227726, "goodwill_and_intangibles": 6394508, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7687182, "total_assets": 56405300, "short_term_debt": 1702986, "accounts_payable": 4797410, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6600396, "long_term_debt": 3205554, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3523024, "total_liabilities": 10123420, "total_debt": 4908540, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26827373, "total_equity": 46159231, "shares_outstanding": 19431549, "operating_cash_flow": -4130170, "stock_based_compensation": 2981577, "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": -380328, "free_cash_flow": -4130170, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10221473", "ebitda": "-9964081", "netIncome": "-12865765", "grossProfit": "-3443075", "depreciation": "None", "totalRevenue": "15085699", "costOfRevenue": "18528774", "interestIncome": "0", "incomeBeforeTax": "-10338196", "interestExpense": "116722", "operatingIncome": "-10876053", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2547000", "reportedCurrency": "USD", "netInterestIncome": "-116722", "nonInterestIncome": "None", "operatingExpenses": "7432978", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18528774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257392", "sellingGeneralAndAdministrative": "7132465", "netIncomeFromContinuingOperations": "-12885196" }, "balance": { "goodwill": "4166782", "inventory": "8363434", "commonStock": "19435", "currentDebt": "None", "investments": "None", "totalAssets": "56405300", "longTermDebt": "3205554", "shortTermDebt": "1702986", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2227726", "reportedCurrency": "USD", "retainedEarnings": "-26827373", "totalLiabilities": "10123420", "otherCurrentAssets": "507927", "totalCurrentAssets": "48718118", "currentLongTermDebt": "1606654", "longTermInvestments": "498273", "shortTermInvestments": "None", "currentNetReceivables": "1412177", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7687182", "currentAccountsPayable": "4797410", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5226010", "totalShareholderEquity": "46159231", "capitalLeaseObligations": "413802", "otherCurrentLiabilities": "6504064", "totalCurrentLiabilities": "6600396", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3523024", "cashAndShortTermInvestments": "38434580", "commonStockSharesOutstanding": "19431549", "intangibleAssetsExcludingGoodwill": "2227726", "cashAndCashEquivalentsAtCarryingValue": "38434580", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12885196", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1019695", "operatingCashflow": "-4130170", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-380328", "cashflowFromInvestment": "None", "stockBasedCompensation": "2981577", "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": "313099", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 31429135, "cost_of_revenue": 23246468, "gross_profit": 8182667, "ebit": 1768014, "ebitda": 2080844, "pretax_income": 1635431, "tax_provision": 423000, "net_income": 1224595, "net_income_to_common": 1224595, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42945078, "total_current_assets": 59060603, "total_assets": 69585173, "short_term_debt": 1661498, "long_term_debt": 3625282, "total_debt": 5286780, "total_liabilities": 13399674, "total_equity": 56043419, "shares_outstanding": 18678136, "goodwill_and_intangibles": 6613592 }, "cash_flow": { "operating_cash_flow": 4040058, "capital_expenditure": 0, "free_cash_flow": 4040058, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178503, "ticker_id": 8425, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1768014", "ebitda": "2080844", "netIncome": "1224595", "grossProfit": "8182667", "depreciation": "None", "totalRevenue": "31429135", "costOfRevenue": "23246468", "interestIncome": "0", "incomeBeforeTax": "1635431", "interestExpense": "132583", "operatingIncome": "1751861", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "423000", "reportedCurrency": "USD", "netInterestIncome": "-132583", "nonInterestIncome": "None", "operatingExpenses": "6430806", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23246468", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312830", "sellingGeneralAndAdministrative": "6124533", "netIncomeFromContinuingOperations": "1212431" }, "balance": { "goodwill": "4166782", "inventory": "7343739", "commonStock": "19435", "currentDebt": "None", "investments": "None", "totalAssets": "69585173", "longTermDebt": "3625282", "shortTermDebt": "1661498", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2446810", "reportedCurrency": "USD", "retainedEarnings": "-13961608", "totalLiabilities": "13399674", "otherCurrentAssets": "499909", "totalCurrentAssets": "59060603", "currentLongTermDebt": "1567254", "longTermInvestments": "480562", "shortTermInvestments": "None", "currentNetReceivables": "8271877", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10524570", "currentAccountsPayable": "7070450", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5629224", "totalShareholderEquity": "56043419", "capitalLeaseObligations": "436688", "otherCurrentLiabilities": "700000", "totalCurrentLiabilities": "9431948", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3967726", "cashAndShortTermInvestments": "42945078", "commonStockSharesOutstanding": "18678136", "intangibleAssetsExcludingGoodwill": "2446810", "cashAndCashEquivalentsAtCarryingValue": "42945078", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1212431", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1702855", "operatingCashflow": "4040058", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24282960", "cashflowFromInvestment": "None", "stockBasedCompensation": "1503613", "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": "312830", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31429135, "cost_of_revenue": 23246468, "gross_profit": 8182667, "research_and_development": null, "selling_general_admin": 6124533, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1768014, "depreciation_amortisation": 312830, "ebitda": 2080844, "interest_expense": 132583, "interest_income": null, "other_non_operating": null, "pretax_income": 1635431, "tax_provision": 423000, "effective_tax_rate": null, "net_income": 1224595, "net_income_continuing_ops": 1212431, "net_income_to_common": 1224595, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42945078, "short_term_investments": null, "net_receivables": 8271877, "inventory": 7343739, "other_current_assets": null, "total_current_assets": 59060603, "net_ppe": null, "goodwill": 4166782, "intangible_assets": 2446810, "goodwill_and_intangibles": 6613592, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10524570, "total_assets": 69585173, "short_term_debt": 1661498, "accounts_payable": 7070450, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9431948, "long_term_debt": 3625282, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3967726, "total_liabilities": 13399674, "total_debt": 5286780, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13961608, "total_equity": 56043419, "shares_outstanding": 18678136, "operating_cash_flow": 4040058, "stock_based_compensation": 1503613, "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": 24282960, "free_cash_flow": 4040058, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1768014", "ebitda": "2080844", "netIncome": "1224595", "grossProfit": "8182667", "depreciation": "None", "totalRevenue": "31429135", "costOfRevenue": "23246468", "interestIncome": "0", "incomeBeforeTax": "1635431", "interestExpense": "132583", "operatingIncome": "1751861", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "423000", "reportedCurrency": "USD", "netInterestIncome": "-132583", "nonInterestIncome": "None", "operatingExpenses": "6430806", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23246468", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312830", "sellingGeneralAndAdministrative": "6124533", "netIncomeFromContinuingOperations": "1212431" }, "balance": { "goodwill": "4166782", "inventory": "7343739", "commonStock": "19435", "currentDebt": "None", "investments": "None", "totalAssets": "69585173", "longTermDebt": "3625282", "shortTermDebt": "1661498", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2446810", "reportedCurrency": "USD", "retainedEarnings": "-13961608", "totalLiabilities": "13399674", "otherCurrentAssets": "499909", "totalCurrentAssets": "59060603", "currentLongTermDebt": "1567254", "longTermInvestments": "480562", "shortTermInvestments": "None", "currentNetReceivables": "8271877", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10524570", "currentAccountsPayable": "7070450", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5629224", "totalShareholderEquity": "56043419", "capitalLeaseObligations": "436688", "otherCurrentLiabilities": "700000", "totalCurrentLiabilities": "9431948", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3967726", "cashAndShortTermInvestments": "42945078", "commonStockSharesOutstanding": "18678136", "intangibleAssetsExcludingGoodwill": "2446810", "cashAndCashEquivalentsAtCarryingValue": "42945078", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1212431", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1702855", "operatingCashflow": "4040058", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24282960", "cashflowFromInvestment": "None", "stockBasedCompensation": "1503613", "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": "312830", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 32318122, "cost_of_revenue": 24876429, "gross_profit": 7441693, "ebit": 866249, "ebitda": 1100009, "pretax_income": 763769, "tax_provision": -2265000, "net_income": 3021269, "net_income_to_common": 3021269, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14622060, "total_current_assets": 33366661, "total_assets": 42149307, "short_term_debt": 4627700, "long_term_debt": 460523, "total_debt": 5088223, "total_liabilities": 13745843, "total_equity": 28249220, "shares_outstanding": 14403261, "goodwill_and_intangibles": 4332676 }, "cash_flow": { "operating_cash_flow": 1957647, "capital_expenditure": 281304, "free_cash_flow": 2238951, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178504, "ticker_id": 8425, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "866249", "ebitda": "1100009", "netIncome": "3021269", "grossProfit": "7441693", "depreciation": "None", "totalRevenue": "32318122", "costOfRevenue": "24876429", "interestIncome": "None", "incomeBeforeTax": "763769", "interestExpense": "117047", "operatingIncome": "866249", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2265000", "reportedCurrency": "USD", "netInterestIncome": "-117047", "nonInterestIncome": "None", "operatingExpenses": "6575444", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24876429", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233760", "sellingGeneralAndAdministrative": "6592952", "netIncomeFromContinuingOperations": "3028769" }, "balance": { "goodwill": "1666782", "inventory": "9046594", "commonStock": "14404", "currentDebt": "None", "investments": "None", "totalAssets": "42149307", "longTermDebt": "460523", "shortTermDebt": "4627700", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2665894", "reportedCurrency": "USD", "retainedEarnings": "-15186203", "totalLiabilities": "13745843", "otherCurrentAssets": "161933", "totalCurrentAssets": "33366661", "currentLongTermDebt": "4584563", "longTermInvestments": "464409", "shortTermInvestments": "None", "currentNetReceivables": "9536074", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8782646", "currentAccountsPayable": "6750988", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5444499", "totalShareholderEquity": "28249220", "capitalLeaseObligations": "399413", "otherCurrentLiabilities": "736356", "totalCurrentLiabilities": "12705044", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1040799", "cashAndShortTermInvestments": "14622060", "commonStockSharesOutstanding": "14403261", "intangibleAssetsExcludingGoodwill": "2665894", "cashAndCashEquivalentsAtCarryingValue": "14622060", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3028769", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5502813", "operatingCashflow": "1957647", "capitalExpenditures": "281304", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67036", "cashflowFromInvestment": "281304", "stockBasedCompensation": "501652", "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": "277082", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32318122, "cost_of_revenue": 24876429, "gross_profit": 7441693, "research_and_development": null, "selling_general_admin": 6592952, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 866249, "depreciation_amortisation": 233760, "ebitda": 1100009, "interest_expense": 117047, "interest_income": null, "other_non_operating": null, "pretax_income": 763769, "tax_provision": -2265000, "effective_tax_rate": null, "net_income": 3021269, "net_income_continuing_ops": 3028769, "net_income_to_common": 3021269, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14622060, "short_term_investments": null, "net_receivables": 9536074, "inventory": 9046594, "other_current_assets": null, "total_current_assets": 33366661, "net_ppe": null, "goodwill": 1666782, "intangible_assets": 2665894, "goodwill_and_intangibles": 4332676, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8782646, "total_assets": 42149307, "short_term_debt": 4627700, "accounts_payable": 6750988, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12705044, "long_term_debt": 460523, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1040799, "total_liabilities": 13745843, "total_debt": 5088223, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15186203, "total_equity": 28249220, "shares_outstanding": 14403261, "operating_cash_flow": 1957647, "stock_based_compensation": 501652, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281304, "acquisitions": null, "other_investing": null, "investing_cash_flow": 281304, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67036, "free_cash_flow": 2238951, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "866249", "ebitda": "1100009", "netIncome": "3021269", "grossProfit": "7441693", "depreciation": "None", "totalRevenue": "32318122", "costOfRevenue": "24876429", "interestIncome": "None", "incomeBeforeTax": "763769", "interestExpense": "117047", "operatingIncome": "866249", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2265000", "reportedCurrency": "USD", "netInterestIncome": "-117047", "nonInterestIncome": "None", "operatingExpenses": "6575444", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24876429", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233760", "sellingGeneralAndAdministrative": "6592952", "netIncomeFromContinuingOperations": "3028769" }, "balance": { "goodwill": "1666782", "inventory": "9046594", "commonStock": "14404", "currentDebt": "None", "investments": "None", "totalAssets": "42149307", "longTermDebt": "460523", "shortTermDebt": "4627700", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2665894", "reportedCurrency": "USD", "retainedEarnings": "-15186203", "totalLiabilities": "13745843", "otherCurrentAssets": "161933", "totalCurrentAssets": "33366661", "currentLongTermDebt": "4584563", "longTermInvestments": "464409", "shortTermInvestments": "None", "currentNetReceivables": "9536074", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8782646", "currentAccountsPayable": "6750988", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5444499", "totalShareholderEquity": "28249220", "capitalLeaseObligations": "399413", "otherCurrentLiabilities": "736356", "totalCurrentLiabilities": "12705044", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1040799", "cashAndShortTermInvestments": "14622060", "commonStockSharesOutstanding": "14403261", "intangibleAssetsExcludingGoodwill": "2665894", "cashAndCashEquivalentsAtCarryingValue": "14622060", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3028769", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5502813", "operatingCashflow": "1957647", "capitalExpenditures": "281304", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67036", "cashflowFromInvestment": "281304", "stockBasedCompensation": "501652", "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": "277082", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 34160834, "cost_of_revenue": 23680247, "gross_profit": 10480587, "ebit": 7143466, "ebitda": 7420423, "pretax_income": 7013131, "tax_provision": 111059, "net_income": 7084301, "net_income_to_common": 7084301, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12731449, "total_current_assets": 37253163, "total_assets": 43239325, "short_term_debt": 610912, "long_term_debt": 4543418, "total_debt": 5154330, "total_liabilities": 19395823, "total_equity": 23696758, "shares_outstanding": 14507984, "goodwill_and_intangibles": 4528318 }, "cash_flow": { "operating_cash_flow": 8105638, "capital_expenditure": 0, "free_cash_flow": 8105638, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178506, "ticker_id": 8425, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7143466", "ebitda": "7420423", "netIncome": "7084301", "grossProfit": "10480587", "depreciation": "None", "totalRevenue": "34160834", "costOfRevenue": "23680247", "interestIncome": "0", "incomeBeforeTax": "7013131", "interestExpense": "130335", "operatingIncome": "7091572", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "111059", "reportedCurrency": "USD", "netInterestIncome": "-130335", "nonInterestIncome": "None", "operatingExpenses": "3389015", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23680247", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276957", "sellingGeneralAndAdministrative": "3033921", "netIncomeFromContinuingOperations": "7013131" }, "balance": { "goodwill": "1666782", "inventory": "14549407", "commonStock": "14344", "currentDebt": "None", "investments": "None", "totalAssets": "43239325", "longTermDebt": "4543418", "shortTermDebt": "610912", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2861536", "reportedCurrency": "USD", "retainedEarnings": "-18207472", "totalLiabilities": "19395823", "otherCurrentAssets": "197879", "totalCurrentAssets": "37253163", "currentLongTermDebt": "568704", "longTermInvestments": "449843", "shortTermInvestments": "None", "currentNetReceivables": "9774428", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5986162", "currentAccountsPayable": "7835682", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5521795", "totalShareholderEquity": "23696758", "capitalLeaseObligations": "409673", "otherCurrentLiabilities": "5920346", "totalCurrentLiabilities": "14484940", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4910883", "cashAndShortTermInvestments": "12731449", "commonStockSharesOutstanding": "14507984", "intangibleAssetsExcludingGoodwill": "2861536", "cashAndCashEquivalentsAtCarryingValue": "12731449", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7013131", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3537509", "operatingCashflow": "8105638", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-562287", "cashflowFromInvestment": "None", "stockBasedCompensation": "9294", "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": "276957", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34160834, "cost_of_revenue": 23680247, "gross_profit": 10480587, "research_and_development": null, "selling_general_admin": 3033921, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7143466, "depreciation_amortisation": 276957, "ebitda": 7420423, "interest_expense": 130335, "interest_income": null, "other_non_operating": null, "pretax_income": 7013131, "tax_provision": 111059, "effective_tax_rate": null, "net_income": 7084301, "net_income_continuing_ops": 7013131, "net_income_to_common": 7084301, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12731449, "short_term_investments": null, "net_receivables": 9774428, "inventory": 14549407, "other_current_assets": null, "total_current_assets": 37253163, "net_ppe": null, "goodwill": 1666782, "intangible_assets": 2861536, "goodwill_and_intangibles": 4528318, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5986162, "total_assets": 43239325, "short_term_debt": 610912, "accounts_payable": 7835682, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14484940, "long_term_debt": 4543418, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4910883, "total_liabilities": 19395823, "total_debt": 5154330, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18207472, "total_equity": 23696758, "shares_outstanding": 14507984, "operating_cash_flow": 8105638, "stock_based_compensation": 9294, "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": -562287, "free_cash_flow": 8105638, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7143466", "ebitda": "7420423", "netIncome": "7084301", "grossProfit": "10480587", "depreciation": "None", "totalRevenue": "34160834", "costOfRevenue": "23680247", "interestIncome": "0", "incomeBeforeTax": "7013131", "interestExpense": "130335", "operatingIncome": "7091572", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "111059", "reportedCurrency": "USD", "netInterestIncome": "-130335", "nonInterestIncome": "None", "operatingExpenses": "3389015", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23680247", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276957", "sellingGeneralAndAdministrative": "3033921", "netIncomeFromContinuingOperations": "7013131" }, "balance": { "goodwill": "1666782", "inventory": "14549407", "commonStock": "14344", "currentDebt": "None", "investments": "None", "totalAssets": "43239325", "longTermDebt": "4543418", "shortTermDebt": "610912", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2861536", "reportedCurrency": "USD", "retainedEarnings": "-18207472", "totalLiabilities": "19395823", "otherCurrentAssets": "197879", "totalCurrentAssets": "37253163", "currentLongTermDebt": "568704", "longTermInvestments": "449843", "shortTermInvestments": "None", "currentNetReceivables": "9774428", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5986162", "currentAccountsPayable": "7835682", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5521795", "totalShareholderEquity": "23696758", "capitalLeaseObligations": "409673", "otherCurrentLiabilities": "5920346", "totalCurrentLiabilities": "14484940", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4910883", "cashAndShortTermInvestments": "12731449", "commonStockSharesOutstanding": "14507984", "intangibleAssetsExcludingGoodwill": "2861536", "cashAndCashEquivalentsAtCarryingValue": "12731449", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7013131", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3537509", "operatingCashflow": "8105638", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-562287", "cashflowFromInvestment": "None", "stockBasedCompensation": "9294", "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": "276957", "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": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "income_statement": { "revenue": 35886433, "cost_of_revenue": 25860705, "gross_profit": 10025728, "ebit": 6213214, "ebitda": 6490045, "pretax_income": 6056947, "tax_provision": 257935, "net_income": 5965992, "net_income_to_common": 5965992, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5188098, "total_current_assets": 33732048, "total_assets": 39943272, "short_term_debt": 1191683, "long_term_debt": 4524016, "total_debt": 5715699, "total_liabilities": 23377836, "total_equity": 16347522, "shares_outstanding": 15076466, "goodwill_and_intangibles": 4723960 }, "cash_flow": { "operating_cash_flow": -2641736, "capital_expenditure": 124260, "free_cash_flow": -2517476, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178507, "ticker_id": 8425, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:01.968981+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6213214", "ebitda": "6490045", "netIncome": "5965992", "grossProfit": "10025728", "depreciation": "None", "totalRevenue": "35886433", "costOfRevenue": "25860705", "interestIncome": "None", "incomeBeforeTax": "6056947", "interestExpense": "156267", "operatingIncome": "6202501", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "257935", "reportedCurrency": "USD", "netInterestIncome": "-156267", "nonInterestIncome": "None", "operatingExpenses": "3823227", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-145554", "costofGoodsAndServicesSold": "25860705", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276831", "sellingGeneralAndAdministrative": "3540674", "netIncomeFromContinuingOperations": "6056947" }, "balance": { "goodwill": "1666782", "inventory": "18086916", "commonStock": "14286", "currentDebt": "None", "investments": "None", "totalAssets": "39943272", "longTermDebt": "4524016", "shortTermDebt": "1191683", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3057178", "reportedCurrency": "USD", "retainedEarnings": "-25291773", "totalLiabilities": "23377836", "otherCurrentAssets": "167655", "totalCurrentAssets": "33732048", "currentLongTermDebt": "1150393", "longTermInvestments": "397948", "shortTermInvestments": "None", "currentNetReceivables": "10289379", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6211224", "currentAccountsPayable": "5891212", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "502607", "shortLongTermDebtTotal": "6093983", "totalShareholderEquity": "16347522", "capitalLeaseObligations": "419574", "otherCurrentLiabilities": "11392640", "totalCurrentLiabilities": "18475535", "otherNonCurrentLiabilities": "378284", "totalNonCurrentLiabilities": "4902301", "cashAndShortTermInvestments": "5188098", "commonStockSharesOutstanding": "15076466", "intangibleAssetsExcludingGoodwill": "3057178", "cashAndCashEquivalentsAtCarryingValue": "5188098", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6056947", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2564947", "operatingCashflow": "-2641736", "capitalExpenditures": "124260", "changeInReceivables": "-629827", "changeInExchangeRate": "None", "cashflowFromFinancing": "-907991", "cashflowFromInvestment": "-124260", "stockBasedCompensation": "9294", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3673987", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276831", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35886433, "cost_of_revenue": 25860705, "gross_profit": 10025728, "research_and_development": null, "selling_general_admin": 3540674, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6213214, "depreciation_amortisation": 276831, "ebitda": 6490045, "interest_expense": 156267, "interest_income": null, "other_non_operating": null, "pretax_income": 6056947, "tax_provision": 257935, "effective_tax_rate": null, "net_income": 5965992, "net_income_continuing_ops": 6056947, "net_income_to_common": 5965992, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5188098, "short_term_investments": null, "net_receivables": 10289379, "inventory": 18086916, "other_current_assets": null, "total_current_assets": 33732048, "net_ppe": null, "goodwill": 1666782, "intangible_assets": 3057178, "goodwill_and_intangibles": 4723960, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6211224, "total_assets": 39943272, "short_term_debt": 1191683, "accounts_payable": 5891212, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18475535, "long_term_debt": 4524016, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4902301, "total_liabilities": 23377836, "total_debt": 5715699, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25291773, "total_equity": 16347522, "shares_outstanding": 15076466, "operating_cash_flow": -2641736, "stock_based_compensation": 9294, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124260, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124260, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -907991, "free_cash_flow": -2517476, "net_change_in_cash": -3673987 }, "raw_data": { "income": { "ebit": "6213214", "ebitda": "6490045", "netIncome": "5965992", "grossProfit": "10025728", "depreciation": "None", "totalRevenue": "35886433", "costOfRevenue": "25860705", "interestIncome": "None", "incomeBeforeTax": "6056947", "interestExpense": "156267", "operatingIncome": "6202501", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "257935", "reportedCurrency": "USD", "netInterestIncome": "-156267", "nonInterestIncome": "None", "operatingExpenses": "3823227", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-145554", "costofGoodsAndServicesSold": "25860705", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276831", "sellingGeneralAndAdministrative": "3540674", "netIncomeFromContinuingOperations": "6056947" }, "balance": { "goodwill": "1666782", "inventory": "18086916", "commonStock": "14286", "currentDebt": "None", "investments": "None", "totalAssets": "39943272", "longTermDebt": "4524016", "shortTermDebt": "1191683", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3057178", "reportedCurrency": "USD", "retainedEarnings": "-25291773", "totalLiabilities": "23377836", "otherCurrentAssets": "167655", "totalCurrentAssets": "33732048", "currentLongTermDebt": "1150393", "longTermInvestments": "397948", "shortTermInvestments": "None", "currentNetReceivables": "10289379", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6211224", "currentAccountsPayable": "5891212", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "502607", "shortLongTermDebtTotal": "6093983", "totalShareholderEquity": "16347522", "capitalLeaseObligations": "419574", "otherCurrentLiabilities": "11392640", "totalCurrentLiabilities": "18475535", "otherNonCurrentLiabilities": "378284", "totalNonCurrentLiabilities": "4902301", "cashAndShortTermInvestments": "5188098", "commonStockSharesOutstanding": "15076466", "intangibleAssetsExcludingGoodwill": "3057178", "cashAndCashEquivalentsAtCarryingValue": "5188098", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6056947", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2564947", "operatingCashflow": "-2641736", "capitalExpenditures": "124260", "changeInReceivables": "-629827", "changeInExchangeRate": "None", "cashflowFromFinancing": "-907991", "cashflowFromInvestment": "-124260", "stockBasedCompensation": "9294", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3673987", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276831", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "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" ] } } }