{ "ticker": { "uuid": "d430f7b4-799c-462b-a1ce-3f7fdfc444fa", "symbol": "NTHI", "name": "NeOnc Technologies Holdings, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/d430f7b4-799c-462b-a1ce-3f7fdfc444fa/", "api_url": "https://sharemaestro.com/factors/api/tickers/d430f7b4-799c-462b-a1ce-3f7fdfc444fa/" }, "ticker_metadata": { "id": 7387, "uuid": "d430f7b4-799c-462b-a1ce-3f7fdfc444fa", "symbol": "NTHI", "name": "NeOnc Technologies Holdings, Inc. Common Stock", "asset_type": "equity", "market_cap": 120701000, "stock_exchange_id": 2, "industry": "Biotechnology", "sector": "Healthcare", "description": "NeOnc Technologies Holdings, Inc. is an innovative biotechnology company focused on transforming cancer care through cutting-edge immunotherapy and molecular medicine. The firm's robust pipeline features several advanced product candidates addressing significant unmet needs in oncology, positioning it to lead in reshaping treatment approaches and improving patient outcomes. With strategic collaborations across the biopharmaceutical landscape, NeOnc is well-equipped to expedite the commercialization of its therapeutic innovations, making it a noteworthy opportunity for institutional investors looking to capitalize on growth in the cancer therapeutics market.", "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": "d430f7b4-799c-462b-a1ce-3f7fdfc444fa", "symbol": "NTHI", "name": "NeOnc Technologies Holdings, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/d430f7b4-799c-462b-a1ce-3f7fdfc444fa/", "api_url": "https://sharemaestro.com/factors/api/tickers/d430f7b4-799c-462b-a1ce-3f7fdfc444fa/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.44, "quality": 0.43, "momentum": 0.44, "coverage": 0.606, "confidence": 0.606, "delta": null }, "headline_factors": { "price": 4.42, "market_cap": 102957062.26, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 2.9204, "piotroski_f_score": 1, "momentum_12_1": -0.2655, "volatility_252d": 1.3155 }, "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": 0.3571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:21.979224+00:00", "batch_id": "" }, "size": { "price_close": 4.42, "market_cap": 102957062.26, "market_cap_usd": 102957062.26, "enterprise_value": 102890809.26, "shares_outstanding": 23293453, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -4.7433, "ev_ebitda": null, "ev_ebit": -3.0079, "ev_sales": null, "ev_fcf": -4.7403, "earnings_yield": null, "fcf_yield": -0.211, "price_to_sales": null, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 2.9204, "roa": -11.6031, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.5617, "accruals_ratio": -5.0852, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 1.1079, "revenue_stability_5y": 0.8064, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.012, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -1.2517, "net_debt_to_ebitda": 0.0019, "debt_to_assets": 0.0217, "interest_coverage": -10.6813, "current_ratio": 0.0843, "quick_ratio": 0.0843, "net_debt": -66253, "local_beta": 0.0002, "volatility_252d": 1.3155, "volatility_60d": 2.5755, "max_drawdown_12m": -0.6614, "risk_adjusted_momentum": -0.2018 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.2598, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.189, "price_return_3m": -0.5328, "price_return_6m": -0.518, "price_return_9m": -0.4516, "price_return_12m": -0.4043, "price_return_12m_ex1m": -0.2655, "momentum_6m": -0.518, "momentum_12m": -0.4043, "momentum_12_1": -0.2655, "distance_from_52w_high": -0.6314, "distance_from_52w_low": 0.2011, "relative_strength": -0.5623 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": 39990, "ebit_ttm": -34206723, "ebitda_ttm": -34629923, "net_income_ttm": -38640126, "eps_diluted_ttm": -1.6588, "operating_cash_flow_ttm": -21705666, "capital_expenditure_ttm": 8, "fcf_ttm": -21705658, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3202483, "cash_and_equivalents": 138601, "total_current_assets": 1372497, "total_current_liabilities": 16287621, "net_ppe": null, "total_assets": 3330161, "total_debt": 72348, "total_equity": -13231165, "net_working_capital": -14981377, "book_value_per_share": -0.568, "retained_earnings": -121574587, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -13719591, "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": 56, "quality_composite": 57, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 56, "svqf_composite": 60, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0.435, "os_score": 0.4, "value_percentile": 0.44, "quality_percentile": 0.43, "momentum_percentile": 0.44, "factor_coverage": 0.606, "signal_confidence": 0.606, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 58, "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": 2062, "ticker_id": 7387, "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": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:21.979224+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.42, "market_cap": 102957062.26, "market_cap_usd": 102957062.26, "enterprise_value": 102890809.26, "shares_outstanding": 23293453, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -4.74332832, "ev_ebitda": null, "ev_ebit": -3.0079119, "ev_sales": null, "ev_fcf": -4.74027598, "earnings_yield": null, "fcf_yield": -0.21095818, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 2.92038728, "roa": -11.60308045, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.5617388, "accruals_ratio": -5.08517756, "sbc_to_revenue": null, "debt_to_equity": -1.25169069, "net_debt_to_ebitda": 0.00191317, "debt_to_assets": 0.02172508, "interest_coverage": -10.68131291, "current_ratio": 0.08426627, "quick_ratio": 0.08426627, "net_debt": -66253, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.25981605, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 1.10792, "revenue_stability_5y": 0.806423, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18899083, "price_return_3m": -0.53276956, "price_return_6m": -0.51799346, "price_return_9m": -0.4516129, "price_return_12m": -0.40431267, "price_return_12m_ex1m": -0.26549865, "distance_from_52w_high": -0.63135947, "distance_from_52w_low": 0.20108696, "relative_strength": -0.56225372, "local_beta": 0.0002, "volatility_252d": 1.31553, "volatility_60d": 2.575458, "max_drawdown_12m": -0.66138449, "revenue_ttm": 0, "gross_profit_ttm": 39990, "ebit_ttm": -34206723, "ebitda_ttm": -34629923, "net_income_ttm": -38640126, "eps_diluted_ttm": -1.65884062, "operating_cash_flow_ttm": -21705666, "capital_expenditure_ttm": 8, "fcf_ttm": -21705658, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3202483, "cash_and_equivalents": 138601, "total_current_assets": 1372497, "total_current_liabilities": 16287621, "net_ppe": null, "total_assets": 3330161, "total_debt": 72348, "total_equity": -13231165, "net_working_capital": -14981377, "book_value_per_share": -0.56802077, "retained_earnings": -121574587, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -13719591, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 56, "quality_composite": 57, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 56, "svqf_composite": 60, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.606, "signal_confidence": 0.606, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 58, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.42, "os": 0.4, "value": 0.44, "quality": 0.43, "momentum": 0.44, "confidence": 0.606, "coverage": 0.606, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 2.9204, "momentum_12_1": -0.2655, "complete_fields": { "id": 2062, "ticker_id": 7387, "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": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:21.979224+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.42, "market_cap": 102957062.26, "market_cap_usd": 102957062.26, "enterprise_value": 102890809.26, "shares_outstanding": 23293453, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -4.74332832, "ev_ebitda": null, "ev_ebit": -3.0079119, "ev_sales": null, "ev_fcf": -4.74027598, "earnings_yield": null, "fcf_yield": -0.21095818, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 2.92038728, "roa": -11.60308045, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.5617388, "accruals_ratio": -5.08517756, "sbc_to_revenue": null, "debt_to_equity": -1.25169069, "net_debt_to_ebitda": 0.00191317, "debt_to_assets": 0.02172508, "interest_coverage": -10.68131291, "current_ratio": 0.08426627, "quick_ratio": 0.08426627, "net_debt": -66253, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.25981605, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 1.10792, "revenue_stability_5y": 0.806423, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18899083, "price_return_3m": -0.53276956, "price_return_6m": -0.51799346, "price_return_9m": -0.4516129, "price_return_12m": -0.40431267, "price_return_12m_ex1m": -0.26549865, "distance_from_52w_high": -0.63135947, "distance_from_52w_low": 0.20108696, "relative_strength": -0.56225372, "local_beta": 0.0002, "volatility_252d": 1.31553, "volatility_60d": 2.575458, "max_drawdown_12m": -0.66138449, "revenue_ttm": 0, "gross_profit_ttm": 39990, "ebit_ttm": -34206723, "ebitda_ttm": -34629923, "net_income_ttm": -38640126, "eps_diluted_ttm": -1.65884062, "operating_cash_flow_ttm": -21705666, "capital_expenditure_ttm": 8, "fcf_ttm": -21705658, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3202483, "cash_and_equivalents": 138601, "total_current_assets": 1372497, "total_current_liabilities": 16287621, "net_ppe": null, "total_assets": 3330161, "total_debt": 72348, "total_equity": -13231165, "net_working_capital": -14981377, "book_value_per_share": -0.56802077, "retained_earnings": -121574587, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -13719591, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 56, "quality_composite": 57, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 56, "svqf_composite": 60, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.606, "signal_confidence": 0.606, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 58, "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": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 39990, "cost_of_revenue": null, "gross_profit": 39990, "ebit": -59641643, "ebitda": -59605182, "pretax_income": -62146210, "tax_provision": null, "net_income": -62146210, "net_income_to_common": -62146210, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58729, "total_current_assets": 1388711, "total_assets": 2823634, "short_term_debt": 6023197, "long_term_debt": null, "total_debt": 6023197, "total_liabilities": 20331363, "total_equity": -17507729, "shares_outstanding": 19211745, "goodwill_and_intangibles": 500000 }, "cash_flow": { "operating_cash_flow": -20363948, "capital_expenditure": 500000, "free_cash_flow": -19863948, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133385, "ticker_id": 7387, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59641643", "ebitda": "-59605182", "netIncome": "-62146210", "grossProfit": "39990", "depreciation": "None", "totalRevenue": "39990", "costOfRevenue": "None", "interestIncome": "327582", "incomeBeforeTax": "-62146210", "interestExpense": "2504567", "operatingIncome": "-58169198", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3287469", "nonInterestIncome": "None", "operatingExpenses": "58209188", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3638257", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36461", "sellingGeneralAndAdministrative": "42854372", "netIncomeFromContinuingOperations": "-62146210" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2198", "currentDebt": "None", "investments": "None", "totalAssets": "2823634", "longTermDebt": "None", "shortTermDebt": "6023197", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "500000", "reportedCurrency": "USD", "retainedEarnings": "-112754655", "totalLiabilities": "20331363", "otherCurrentAssets": "1329982", "totalCurrentAssets": "1388711", "currentLongTermDebt": "5952066", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434923", "currentAccountsPayable": "7113185", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6313879", "totalShareholderEquity": "-17507729", "capitalLeaseObligations": "361813", "otherCurrentLiabilities": "6904299", "totalCurrentLiabilities": "20040681", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "290682", "cashAndShortTermInvestments": "58729", "commonStockSharesOutstanding": "19211745", "intangibleAssetsExcludingGoodwill": "500000", "cashAndCashEquivalentsAtCarryingValue": "58729", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62146210", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20363948", "capitalExpenditures": "500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20857784", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "35555059", "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": "36461", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39990, "cost_of_revenue": null, "gross_profit": 39990, "research_and_development": 3638257, "selling_general_admin": 42854372, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59641643, "depreciation_amortisation": 36461, "ebitda": -59605182, "interest_expense": 2504567, "interest_income": null, "other_non_operating": null, "pretax_income": -62146210, "tax_provision": null, "effective_tax_rate": null, "net_income": -62146210, "net_income_continuing_ops": -62146210, "net_income_to_common": -62146210, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58729, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1388711, "net_ppe": null, "goodwill": null, "intangible_assets": 500000, "goodwill_and_intangibles": 500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1434923, "total_assets": 2823634, "short_term_debt": 6023197, "accounts_payable": 7113185, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20040681, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 290682, "total_liabilities": 20331363, "total_debt": 6023197, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112754655, "total_equity": -17507729, "shares_outstanding": 19211745, "operating_cash_flow": -20363948, "stock_based_compensation": 35555059, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20857784, "free_cash_flow": -19863948, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59641643", "ebitda": "-59605182", "netIncome": "-62146210", "grossProfit": "39990", "depreciation": "None", "totalRevenue": "39990", "costOfRevenue": "None", "interestIncome": "327582", "incomeBeforeTax": "-62146210", "interestExpense": "2504567", "operatingIncome": "-58169198", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3287469", "nonInterestIncome": "None", "operatingExpenses": "58209188", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3638257", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36461", "sellingGeneralAndAdministrative": "42854372", "netIncomeFromContinuingOperations": "-62146210" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2198", "currentDebt": "None", "investments": "None", "totalAssets": "2823634", "longTermDebt": "None", "shortTermDebt": "6023197", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "500000", "reportedCurrency": "USD", "retainedEarnings": "-112754655", "totalLiabilities": "20331363", "otherCurrentAssets": "1329982", "totalCurrentAssets": "1388711", "currentLongTermDebt": "5952066", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434923", "currentAccountsPayable": "7113185", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6313879", "totalShareholderEquity": "-17507729", "capitalLeaseObligations": "361813", "otherCurrentLiabilities": "6904299", "totalCurrentLiabilities": "20040681", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "290682", "cashAndShortTermInvestments": "58729", "commonStockSharesOutstanding": "19211745", "intangibleAssetsExcludingGoodwill": "500000", "cashAndCashEquivalentsAtCarryingValue": "58729", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62146210", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20363948", "capitalExpenditures": "500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20857784", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "35555059", "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": "36461", "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": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 83000, "cost_of_revenue": null, "gross_profit": 83000, "ebit": -9341409, "ebitda": -9095464, "pretax_income": -11898464, "tax_provision": null, "net_income": -11898464, "net_income_to_common": -11898464, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64893, "total_current_assets": 2195203, "total_assets": 3417241, "short_term_debt": 49444, "long_term_debt": null, "total_debt": 49444, "total_liabilities": 8922202, "total_equity": -5504961, "shares_outstanding": 18745865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4213916, "capital_expenditure": 4, "free_cash_flow": -4213912, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133390, "ticker_id": 7387, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9341409", "ebitda": "-9095464", "netIncome": "-11898464", "grossProfit": "83000", "depreciation": "None", "totalRevenue": "83000", "costOfRevenue": "None", "interestIncome": "16133", "incomeBeforeTax": "-11898464", "interestExpense": "2702152", "operatingIncome": "-7142522", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2686019", "nonInterestIncome": "None", "operatingExpenses": "7225522", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3045239", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245945", "sellingGeneralAndAdministrative": "3639033", "netIncomeFromContinuingOperations": "-11898464" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1809", "currentDebt": "None", "investments": "None", "totalAssets": "3417241", "longTermDebt": "None", "shortTermDebt": "49444", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-50608445", "totalLiabilities": "8922202", "otherCurrentAssets": "1981605", "totalCurrentAssets": "2195203", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148705", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1222038", "currentAccountsPayable": "3521356", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24722", "totalShareholderEquity": "-5504961", "capitalLeaseObligations": "24722", "otherCurrentLiabilities": "5351402", "totalCurrentLiabilities": "8922202", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-5000", "cashAndShortTermInvestments": "64893", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64893", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11898464", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4213916", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4246947", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245945", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83000, "cost_of_revenue": null, "gross_profit": 83000, "research_and_development": 3045239, "selling_general_admin": 3639033, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9341409, "depreciation_amortisation": 245945, "ebitda": -9095464, "interest_expense": 2702152, "interest_income": null, "other_non_operating": null, "pretax_income": -11898464, "tax_provision": null, "effective_tax_rate": null, "net_income": -11898464, "net_income_continuing_ops": -11898464, "net_income_to_common": -11898464, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64893, "short_term_investments": null, "net_receivables": 148705, "inventory": null, "other_current_assets": null, "total_current_assets": 2195203, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1222038, "total_assets": 3417241, "short_term_debt": 49444, "accounts_payable": 3521356, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8922202, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -5000, "total_liabilities": 8922202, "total_debt": 49444, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50608445, "total_equity": -5504961, "shares_outstanding": 18745865, "operating_cash_flow": -4213916, "stock_based_compensation": 0, "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": 4246947, "free_cash_flow": -4213912, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9341409", "ebitda": "-9095464", "netIncome": "-11898464", "grossProfit": "83000", "depreciation": "None", "totalRevenue": "83000", "costOfRevenue": "None", "interestIncome": "16133", "incomeBeforeTax": "-11898464", "interestExpense": "2702152", "operatingIncome": "-7142522", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2686019", "nonInterestIncome": "None", "operatingExpenses": "7225522", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3045239", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245945", "sellingGeneralAndAdministrative": "3639033", "netIncomeFromContinuingOperations": "-11898464" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1809", "currentDebt": "None", "investments": "None", "totalAssets": "3417241", "longTermDebt": "None", "shortTermDebt": "49444", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-50608445", "totalLiabilities": "8922202", "otherCurrentAssets": "1981605", "totalCurrentAssets": "2195203", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148705", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1222038", "currentAccountsPayable": "3521356", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24722", "totalShareholderEquity": "-5504961", "capitalLeaseObligations": "24722", "otherCurrentLiabilities": "5351402", "totalCurrentLiabilities": "8922202", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-5000", "cashAndShortTermInvestments": "64893", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64893", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11898464", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4213916", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4246947", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245945", "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": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 70462, "cost_of_revenue": 2737773, "gross_profit": 70462, "ebit": -12197669, "ebitda": -12197669, "pretax_income": -14921065, "tax_provision": null, "net_income": -14921065, "net_income_to_common": -14921065, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31862, "total_current_assets": 1265376, "total_assets": 1265376, "short_term_debt": 6605457, "long_term_debt": null, "total_debt": 6605457, "total_liabilities": 15253629, "total_equity": -13988253, "shares_outstanding": 18745865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1880012, "capital_expenditure": 0, "free_cash_flow": -1880012, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133395, "ticker_id": 7387, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12197669", "ebitda": "-12197669", "netIncome": "-14921065", "grossProfit": "70462", "depreciation": "None", "totalRevenue": "70462", "costOfRevenue": "2737773", "interestIncome": "0", "incomeBeforeTax": "-14921065", "interestExpense": "2723396", "operatingIncome": "-12197669", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2723396", "nonInterestIncome": "None", "operatingExpenses": "12268131", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1534114", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2737773", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3396244", "netIncomeFromContinuingOperations": "-14921065" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1656", "currentDebt": "None", "investments": "None", "totalAssets": "1265376", "longTermDebt": "None", "shortTermDebt": "6605457", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38709981", "totalLiabilities": "15253629", "otherCurrentAssets": "1233514", "totalCurrentAssets": "1265376", "currentLongTermDebt": "6605457", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "2956929", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6605457", "totalShareholderEquity": "-13988253", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "5691243", "totalCurrentLiabilities": "15253629", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "31862", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31862", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14921065", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1880012", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1278576", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70462, "cost_of_revenue": 2737773, "gross_profit": 70462, "research_and_development": 1534114, "selling_general_admin": 3396244, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12197669, "depreciation_amortisation": null, "ebitda": -12197669, "interest_expense": 2723396, "interest_income": null, "other_non_operating": null, "pretax_income": -14921065, "tax_provision": null, "effective_tax_rate": null, "net_income": -14921065, "net_income_continuing_ops": -14921065, "net_income_to_common": -14921065, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31862, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1265376, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 1265376, "short_term_debt": 6605457, "accounts_payable": 2956929, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15253629, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 15253629, "total_debt": 6605457, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38709981, "total_equity": -13988253, "shares_outstanding": 18745865, "operating_cash_flow": -1880012, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1278576, "free_cash_flow": -1880012, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12197669", "ebitda": "-12197669", "netIncome": "-14921065", "grossProfit": "70462", "depreciation": "None", "totalRevenue": "70462", "costOfRevenue": "2737773", "interestIncome": "0", "incomeBeforeTax": "-14921065", "interestExpense": "2723396", "operatingIncome": "-12197669", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2723396", "nonInterestIncome": "None", "operatingExpenses": "12268131", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1534114", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2737773", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3396244", "netIncomeFromContinuingOperations": "-14921065" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1656", "currentDebt": "None", "investments": "None", "totalAssets": "1265376", "longTermDebt": "None", "shortTermDebt": "6605457", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38709981", "totalLiabilities": "15253629", "otherCurrentAssets": "1233514", "totalCurrentAssets": "1265376", "currentLongTermDebt": "6605457", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "2956929", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6605457", "totalShareholderEquity": "-13988253", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "5691243", "totalCurrentLiabilities": "15253629", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "31862", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31862", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14921065", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1880012", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1278576", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 20000, "cost_of_revenue": null, "gross_profit": 20000, "ebit": -2837604, "ebitda": -2846604, "pretax_income": -3046757, "tax_provision": null, "net_income": -3046757, "net_income_to_common": -3046757, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 633298, "total_current_assets": 728682, "total_assets": 728682, "short_term_debt": 50000, "long_term_debt": null, "total_debt": 50000, "total_liabilities": 2304093, "total_equity": -1575411, "shares_outstanding": 18745865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -881736, "capital_expenditure": 4, "free_cash_flow": -881732, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133400, "ticker_id": 7387, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2837604", "ebitda": "-2846604", "netIncome": "-3046757", "grossProfit": "20000", "depreciation": "None", "totalRevenue": "20000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3046757", "interestExpense": "200153", "operatingIncome": "-2837604", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-200153", "nonInterestIncome": "None", "operatingExpenses": "2857604", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1163330", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1694274", "netIncomeFromContinuingOperations": "-3046757" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1050", "currentDebt": "None", "investments": "None", "totalAssets": "728682", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23788916", "totalLiabilities": "2304093", "otherCurrentAssets": "95384", "totalCurrentAssets": "728682", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "1341593", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "-1575411", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "412500", "totalCurrentLiabilities": "2304093", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "633298", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "633298", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3046757", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-881736", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1490000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1291909", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20000, "cost_of_revenue": null, "gross_profit": 20000, "research_and_development": 1163330, "selling_general_admin": 1694274, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2837604, "depreciation_amortisation": null, "ebitda": -2846604, "interest_expense": 200153, "interest_income": null, "other_non_operating": null, "pretax_income": -3046757, "tax_provision": null, "effective_tax_rate": null, "net_income": -3046757, "net_income_continuing_ops": -3046757, "net_income_to_common": -3046757, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 633298, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 728682, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 728682, "short_term_debt": 50000, "accounts_payable": 1341593, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2304093, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 2304093, "total_debt": 50000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23788916, "total_equity": -1575411, "shares_outstanding": 18745865, "operating_cash_flow": -881736, "stock_based_compensation": 1291909, "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": 1490000, "free_cash_flow": -881732, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2837604", "ebitda": "-2846604", "netIncome": "-3046757", "grossProfit": "20000", "depreciation": "None", "totalRevenue": "20000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3046757", "interestExpense": "200153", "operatingIncome": "-2837604", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-200153", "nonInterestIncome": "None", "operatingExpenses": "2857604", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1163330", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1694274", "netIncomeFromContinuingOperations": "-3046757" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1050", "currentDebt": "None", "investments": "None", "totalAssets": "728682", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23788916", "totalLiabilities": "2304093", "otherCurrentAssets": "95384", "totalCurrentAssets": "728682", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "1341593", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "-1575411", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "412500", "totalCurrentLiabilities": "2304093", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "633298", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "633298", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3046757", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-881736", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1490000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1291909", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -3271683, "ebitda": -3262683, "pretax_income": -3375602, "tax_provision": null, "net_income": -3375602, "net_income_to_common": -3375602, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25034, "total_current_assets": 32491, "total_assets": 32491, "short_term_debt": 1148891, "long_term_debt": null, "total_debt": 1148891, "total_liabilities": 2648837, "total_equity": -2616346, "shares_outstanding": 18745865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -396693, "capital_expenditure": 3, "free_cash_flow": -396690, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133402, "ticker_id": 7387, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3271683", "ebitda": "-3262683", "netIncome": "-3375602", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3375602", "interestExpense": "112919", "operatingIncome": "-3271683", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-112919", "nonInterestIncome": "None", "operatingExpenses": "3271683", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "674558", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2597125", "netIncomeFromContinuingOperations": "-3375602" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56675", "currentDebt": "None", "investments": "None", "totalAssets": "32491", "longTermDebt": "None", "shortTermDebt": "1148891", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-20742159", "totalLiabilities": "2648837", "otherCurrentAssets": "7457", "totalCurrentAssets": "32491", "currentLongTermDebt": "1148891", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "537446", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1148891", "totalShareholderEquity": "-2616346", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "462500", "totalCurrentLiabilities": "2648837", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "25034", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25034", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3375602", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-396693", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2219333", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 674558, "selling_general_admin": 2597125, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3271683, "depreciation_amortisation": null, "ebitda": -3262683, "interest_expense": 112919, "interest_income": null, "other_non_operating": null, "pretax_income": -3375602, "tax_provision": null, "effective_tax_rate": null, "net_income": -3375602, "net_income_continuing_ops": -3375602, "net_income_to_common": -3375602, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25034, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 32491, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 32491, "short_term_debt": 1148891, "accounts_payable": 537446, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2648837, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 2648837, "total_debt": 1148891, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20742159, "total_equity": -2616346, "shares_outstanding": 18745865, "operating_cash_flow": -396693, "stock_based_compensation": 2219333, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 250000, "free_cash_flow": -396690, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3271683", "ebitda": "-3262683", "netIncome": "-3375602", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3375602", "interestExpense": "112919", "operatingIncome": "-3271683", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-112919", "nonInterestIncome": "None", "operatingExpenses": "3271683", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "674558", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2597125", "netIncomeFromContinuingOperations": "-3375602" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56675", "currentDebt": "None", "investments": "None", "totalAssets": "32491", "longTermDebt": "None", "shortTermDebt": "1148891", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-20742159", "totalLiabilities": "2648837", "otherCurrentAssets": "7457", "totalCurrentAssets": "32491", "currentLongTermDebt": "1148891", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "537446", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1148891", "totalShareholderEquity": "-2616346", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "462500", "totalCurrentLiabilities": "2648837", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "25034", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25034", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3375602", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-396693", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2219333", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 31980, "gross_profit": -31980, "ebit": -7055662, "ebitda": -7023682, "pretax_income": -8819932, "tax_provision": null, "net_income": -8819932, "net_income_to_common": -8819932, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138601, "total_current_assets": 1372497, "total_assets": 3330161, "short_term_debt": 72348, "long_term_debt": null, "total_debt": 72348, "total_liabilities": 16561326, "total_equity": -13231165, "shares_outstanding": 23293453, "goodwill_and_intangibles": 488426 }, "cash_flow": { "operating_cash_flow": -6991773, "capital_expenditure": 3, "free_cash_flow": -6991770, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133383, "ticker_id": 7387, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7055662", "ebitda": "-7023682", "netIncome": "-8819932", "grossProfit": "-31980", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "31980", "interestIncome": "5196", "incomeBeforeTax": "-8819932", "interestExpense": "1174789", "operatingIncome": "-7055662", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1169593", "nonInterestIncome": "None", "operatingExpenses": "7023682", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1286336", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31980", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31980", "sellingGeneralAndAdministrative": "4409326", "netIncomeFromContinuingOperations": "-8819932" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2483", "currentDebt": "None", "investments": "None", "totalAssets": "3330161", "longTermDebt": "None", "shortTermDebt": "72348", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "488426", "reportedCurrency": "USD", "retainedEarnings": "-121574587", "totalLiabilities": "16561326", "otherCurrentAssets": "1095649", "totalCurrentAssets": "1372497", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138247", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1957663", "currentAccountsPayable": "2633314", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "346053", "totalShareholderEquity": "-13231165", "capitalLeaseObligations": "346053", "otherCurrentLiabilities": "13581959", "totalCurrentLiabilities": "16287621", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "273704", "cashAndShortTermInvestments": "138601", "commonStockSharesOutstanding": "23293453", "intangibleAssetsExcludingGoodwill": "488426", "cashAndCashEquivalentsAtCarryingValue": "138601", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8819932", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6991773", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7071645", "cashflowFromInvestment": "None", "stockBasedCompensation": "2732397", "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": "31980", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 31980, "gross_profit": -31980, "research_and_development": 1286336, "selling_general_admin": 4409326, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7055662, "depreciation_amortisation": 31980, "ebitda": -7023682, "interest_expense": 1174789, "interest_income": null, "other_non_operating": null, "pretax_income": -8819932, "tax_provision": null, "effective_tax_rate": null, "net_income": -8819932, "net_income_continuing_ops": -8819932, "net_income_to_common": -8819932, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138601, "short_term_investments": null, "net_receivables": 138247, "inventory": null, "other_current_assets": null, "total_current_assets": 1372497, "net_ppe": null, "goodwill": null, "intangible_assets": 488426, "goodwill_and_intangibles": 488426, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1957663, "total_assets": 3330161, "short_term_debt": 72348, "accounts_payable": 2633314, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16287621, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273704, "total_liabilities": 16561326, "total_debt": 72348, "preferred_stock": null, "minority_interest": null, "retained_earnings": -121574587, "total_equity": -13231165, "shares_outstanding": 23293453, "operating_cash_flow": -6991773, "stock_based_compensation": 2732397, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7071645, "free_cash_flow": -6991770, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7055662", "ebitda": "-7023682", "netIncome": "-8819932", "grossProfit": "-31980", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "31980", "interestIncome": "5196", "incomeBeforeTax": "-8819932", "interestExpense": "1174789", "operatingIncome": "-7055662", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1169593", "nonInterestIncome": "None", "operatingExpenses": "7023682", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1286336", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31980", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31980", "sellingGeneralAndAdministrative": "4409326", "netIncomeFromContinuingOperations": "-8819932" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2483", "currentDebt": "None", "investments": "None", "totalAssets": "3330161", "longTermDebt": "None", "shortTermDebt": "72348", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "488426", "reportedCurrency": "USD", "retainedEarnings": "-121574587", "totalLiabilities": "16561326", "otherCurrentAssets": "1095649", "totalCurrentAssets": "1372497", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138247", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1957663", "currentAccountsPayable": "2633314", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "346053", "totalShareholderEquity": "-13231165", "capitalLeaseObligations": "346053", "otherCurrentLiabilities": "13581959", "totalCurrentLiabilities": "16287621", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "273704", "cashAndShortTermInvestments": "138601", "commonStockSharesOutstanding": "23293453", "intangibleAssetsExcludingGoodwill": "488426", "cashAndCashEquivalentsAtCarryingValue": "138601", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8819932", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6991773", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7071645", "cashflowFromInvestment": "None", "stockBasedCompensation": "2732397", "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": "31980", "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": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -13696922, "ebitda": -14247024, "pretax_income": -15524104, "tax_provision": null, "net_income": -15524104, "net_income_to_common": -15524104, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58729, "total_current_assets": 1388711, "total_assets": 2823634, "short_term_debt": 6023197, "long_term_debt": null, "total_debt": 6023197, "total_liabilities": 20331363, "total_equity": -17507729, "shares_outstanding": 19211745, "goodwill_and_intangibles": 500000 }, "cash_flow": { "operating_cash_flow": -3591171, "capital_expenditure": 0, "free_cash_flow": -3591171, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133384, "ticker_id": 7387, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-14247024", "netIncome": "-15524104", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "205", "incomeBeforeTax": "-15524104", "interestExpense": "478769", "operatingIncome": "-13696922", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1589048", "nonInterestIncome": "None", "operatingExpenses": "13696922", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1247665", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "12399257", "netIncomeFromContinuingOperations": "-15524104" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2198", "currentDebt": "None", "investments": "None", "totalAssets": "2823634", "longTermDebt": "None", "shortTermDebt": "6023197", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "500000", "reportedCurrency": "USD", "retainedEarnings": "-112754655", "totalLiabilities": "20331363", "otherCurrentAssets": "1329982", "totalCurrentAssets": "1388711", "currentLongTermDebt": "5952066", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434923", "currentAccountsPayable": "7113185", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6313879", "totalShareholderEquity": "-17507729", "capitalLeaseObligations": "361813", "otherCurrentLiabilities": "6904299", "totalCurrentLiabilities": "20040681", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "290682", "cashAndShortTermInvestments": "58729", "commonStockSharesOutstanding": "19211745", "intangibleAssetsExcludingGoodwill": "500000", "cashAndCashEquivalentsAtCarryingValue": "58729", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15524104", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3591171", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2636676", "cashflowFromInvestment": "None", "stockBasedCompensation": "9590963", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 1247665, "selling_general_admin": 12399257, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13696922, "depreciation_amortisation": null, "ebitda": -14247024, "interest_expense": 478769, "interest_income": null, "other_non_operating": null, "pretax_income": -15524104, "tax_provision": null, "effective_tax_rate": null, "net_income": -15524104, "net_income_continuing_ops": -15524104, "net_income_to_common": -15524104, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58729, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1388711, "net_ppe": null, "goodwill": null, "intangible_assets": 500000, "goodwill_and_intangibles": 500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1434923, "total_assets": 2823634, "short_term_debt": 6023197, "accounts_payable": 7113185, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20040681, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 290682, "total_liabilities": 20331363, "total_debt": 6023197, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112754655, "total_equity": -17507729, "shares_outstanding": 19211745, "operating_cash_flow": -3591171, "stock_based_compensation": 9590963, "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": 2636676, "free_cash_flow": -3591171, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-14247024", "netIncome": "-15524104", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "205", "incomeBeforeTax": "-15524104", "interestExpense": "478769", "operatingIncome": "-13696922", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1589048", "nonInterestIncome": "None", "operatingExpenses": "13696922", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1247665", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "12399257", "netIncomeFromContinuingOperations": "-15524104" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2198", "currentDebt": "None", "investments": "None", "totalAssets": "2823634", "longTermDebt": "None", "shortTermDebt": "6023197", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "500000", "reportedCurrency": "USD", "retainedEarnings": "-112754655", "totalLiabilities": "20331363", "otherCurrentAssets": "1329982", "totalCurrentAssets": "1388711", "currentLongTermDebt": "5952066", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434923", "currentAccountsPayable": "7113185", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6313879", "totalShareholderEquity": "-17507729", "capitalLeaseObligations": "361813", "otherCurrentLiabilities": "6904299", "totalCurrentLiabilities": "20040681", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "290682", "cashAndShortTermInvestments": "58729", "commonStockSharesOutstanding": "19211745", "intangibleAssetsExcludingGoodwill": "500000", "cashAndCashEquivalentsAtCarryingValue": "58729", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15524104", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3591171", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2636676", "cashflowFromInvestment": "None", "stockBasedCompensation": "9590963", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 18308, "gross_profit": -18308, "ebit": -7746105, "ebitda": -7727797, "pretax_income": -8615920, "tax_provision": null, "net_income": -8615920, "net_income_to_common": -8615920, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1513224, "total_current_assets": 2961576, "total_assets": 4082916, "short_term_debt": 69877, "long_term_debt": null, "total_debt": 69877, "total_liabilities": 15897186, "total_equity": -11814270, "shares_outstanding": 19211745, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5808551, "capital_expenditure": 5, "free_cash_flow": -5808546, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133386, "ticker_id": 7387, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7746105", "ebitda": "-7727797", "netIncome": "-8615920", "grossProfit": "-18308", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "18308", "interestIncome": "6815", "incomeBeforeTax": "-8615920", "interestExpense": "1307926", "operatingIncome": "-6934647", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1301111", "nonInterestIncome": "None", "operatingExpenses": "6934647", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "715038", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18308", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18308", "sellingGeneralAndAdministrative": "902985", "netIncomeFromContinuingOperations": "-8615920" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1948", "currentDebt": "None", "investments": "None", "totalAssets": "4082916", "longTermDebt": "None", "shortTermDebt": "69877", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-97230551", "totalLiabilities": "15897186", "otherCurrentAssets": "1448352", "totalCurrentAssets": "2961576", "currentLongTermDebt": "4700794", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1121340", "currentAccountsPayable": "499900", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378741", "totalShareholderEquity": "-11814270", "capitalLeaseObligations": "378741", "otherCurrentLiabilities": "15018545", "totalCurrentLiabilities": "15588322", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "308864", "cashAndShortTermInvestments": "1513224", "commonStockSharesOutstanding": "19211745", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1513224", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8615920", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5808551", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7196736", "cashflowFromInvestment": "None", "stockBasedCompensation": "5040246", "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": "110178", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 18308, "gross_profit": -18308, "research_and_development": 715038, "selling_general_admin": 902985, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7746105, "depreciation_amortisation": 18308, "ebitda": -7727797, "interest_expense": 1307926, "interest_income": null, "other_non_operating": null, "pretax_income": -8615920, "tax_provision": null, "effective_tax_rate": null, "net_income": -8615920, "net_income_continuing_ops": -8615920, "net_income_to_common": -8615920, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1513224, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2961576, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1121340, "total_assets": 4082916, "short_term_debt": 69877, "accounts_payable": 499900, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15588322, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 308864, "total_liabilities": 15897186, "total_debt": 69877, "preferred_stock": null, "minority_interest": null, "retained_earnings": -97230551, "total_equity": -11814270, "shares_outstanding": 19211745, "operating_cash_flow": -5808551, "stock_based_compensation": 5040246, "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": 7196736, "free_cash_flow": -5808546, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7746105", "ebitda": "-7727797", "netIncome": "-8615920", "grossProfit": "-18308", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "18308", "interestIncome": "6815", "incomeBeforeTax": "-8615920", "interestExpense": "1307926", "operatingIncome": "-6934647", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1301111", "nonInterestIncome": "None", "operatingExpenses": "6934647", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "715038", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18308", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18308", "sellingGeneralAndAdministrative": "902985", "netIncomeFromContinuingOperations": "-8615920" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1948", "currentDebt": "None", "investments": "None", "totalAssets": "4082916", "longTermDebt": "None", "shortTermDebt": "69877", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-97230551", "totalLiabilities": "15897186", "otherCurrentAssets": "1448352", "totalCurrentAssets": "2961576", "currentLongTermDebt": "4700794", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1121340", "currentAccountsPayable": "499900", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378741", "totalShareholderEquity": "-11814270", "capitalLeaseObligations": "378741", "otherCurrentLiabilities": "15018545", "totalCurrentLiabilities": "15588322", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "308864", "cashAndShortTermInvestments": "1513224", "commonStockSharesOutstanding": "19211745", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1513224", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8615920", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5808551", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7196736", "cashflowFromInvestment": "None", "stockBasedCompensation": "5040246", "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": "110178", "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": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -5708034, "ebitda": -5631420, "pretax_income": -5680170, "tax_provision": null, "net_income": -5680170, "net_income_to_common": -5680170, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125039, "total_current_assets": 1653942, "total_assets": 2988187, "short_term_debt": 68633, "long_term_debt": null, "total_debt": 68633, "total_liabilities": 14803681, "total_equity": -11815494, "shares_outstanding": 19026776, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5314171, "capital_expenditure": 0, "free_cash_flow": -5314171, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133387, "ticker_id": 7387, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5708034", "ebitda": "-5631420", "netIncome": "-5680170", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "28725", "incomeBeforeTax": "-5680170", "interestExpense": "240999", "operatingIncome": "-5708034", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-212274", "nonInterestIncome": "None", "operatingExpenses": "5708034", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "677332", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "984262", "netIncomeFromContinuingOperations": "-5680170" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1903", "currentDebt": "None", "investments": "None", "totalAssets": "2988187", "longTermDebt": "None", "shortTermDebt": "68633", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-88614631", "totalLiabilities": "14803681", "otherCurrentAssets": "1380198", "totalCurrentAssets": "1653942", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148705", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1334245", "currentAccountsPayable": "3572860", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "395512", "totalShareholderEquity": "-11815494", "capitalLeaseObligations": "395512", "otherCurrentLiabilities": "10835309", "totalCurrentLiabilities": "14476802", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "326879", "cashAndShortTermInvestments": "125039", "commonStockSharesOutstanding": "19026776", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "125039", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4199", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5314171", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "-2149895", "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": "210402", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 677332, "selling_general_admin": 984262, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5708034, "depreciation_amortisation": null, "ebitda": -5631420, "interest_expense": 240999, "interest_income": null, "other_non_operating": null, "pretax_income": -5680170, "tax_provision": null, "effective_tax_rate": null, "net_income": -5680170, "net_income_continuing_ops": -5680170, "net_income_to_common": -5680170, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125039, "short_term_investments": null, "net_receivables": 148705, "inventory": null, "other_current_assets": null, "total_current_assets": 1653942, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1334245, "total_assets": 2988187, "short_term_debt": 68633, "accounts_payable": 3572860, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14476802, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 326879, "total_liabilities": 14803681, "total_debt": 68633, "preferred_stock": null, "minority_interest": null, "retained_earnings": -88614631, "total_equity": -11815494, "shares_outstanding": 19026776, "operating_cash_flow": -5314171, "stock_based_compensation": -2149895, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -5314171, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5708034", "ebitda": "-5631420", "netIncome": "-5680170", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "28725", "incomeBeforeTax": "-5680170", "interestExpense": "240999", "operatingIncome": "-5708034", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-212274", "nonInterestIncome": "None", "operatingExpenses": "5708034", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "677332", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "984262", "netIncomeFromContinuingOperations": "-5680170" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1903", "currentDebt": "None", "investments": "None", "totalAssets": "2988187", "longTermDebt": "None", "shortTermDebt": "68633", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-88614631", "totalLiabilities": "14803681", "otherCurrentAssets": "1380198", "totalCurrentAssets": "1653942", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148705", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1334245", "currentAccountsPayable": "3572860", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "395512", "totalShareholderEquity": "-11815494", "capitalLeaseObligations": "395512", "otherCurrentLiabilities": "10835309", "totalCurrentLiabilities": "14476802", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "326879", "cashAndShortTermInvestments": "125039", "commonStockSharesOutstanding": "19026776", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "125039", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4199", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5314171", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "-2149895", "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": "210402", "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": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 39990, "cost_of_revenue": null, "gross_profit": 39990, "ebit": -37576813, "ebitda": -37693065, "pretax_income": -38001987, "tax_provision": null, "net_income": -38001987, "net_income_to_common": -38001987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5439210, "total_current_assets": 7360191, "total_assets": 8441691, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 18065336, "total_equity": -9623645, "shares_outstanding": 18135317, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5650055, "capital_expenditure": 5, "free_cash_flow": -5650050, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133388, "ticker_id": 7387, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37576813", "ebitda": "-37693065", "netIncome": "-38001987", "grossProfit": "39990", "depreciation": "None", "totalRevenue": "39990", "costOfRevenue": "None", "interestIncome": "51699", "incomeBeforeTax": "-38001987", "interestExpense": "476873", "operatingIncome": "-37576813", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-425174", "nonInterestIncome": "None", "operatingExpenses": "37616803", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "998222", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "24880775", "netIncomeFromContinuingOperations": "-38001987" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1903", "currentDebt": "None", "investments": "None", "totalAssets": "8441691", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-88610432", "totalLiabilities": "18065336", "otherCurrentAssets": "1920981", "totalCurrentAssets": "7360191", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1081500", "currentAccountsPayable": "4143255", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-9623645", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13922081", "totalCurrentLiabilities": "18065336", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "5439210", "commonStockSharesOutstanding": "18135317", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5439210", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38001987", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5650055", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11024372", "cashflowFromInvestment": "None", "stockBasedCompensation": "23073745", "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": "877192", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39990, "cost_of_revenue": null, "gross_profit": 39990, "research_and_development": 998222, "selling_general_admin": 24880775, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37576813, "depreciation_amortisation": null, "ebitda": -37693065, "interest_expense": 476873, "interest_income": null, "other_non_operating": null, "pretax_income": -38001987, "tax_provision": null, "effective_tax_rate": null, "net_income": -38001987, "net_income_continuing_ops": -38001987, "net_income_to_common": -38001987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5439210, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7360191, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1081500, "total_assets": 8441691, "short_term_debt": null, "accounts_payable": 4143255, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18065336, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 18065336, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -88610432, "total_equity": -9623645, "shares_outstanding": 18135317, "operating_cash_flow": -5650055, "stock_based_compensation": 23073745, "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": 11024372, "free_cash_flow": -5650050, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37576813", "ebitda": "-37693065", "netIncome": "-38001987", "grossProfit": "39990", "depreciation": "None", "totalRevenue": "39990", "costOfRevenue": "None", "interestIncome": "51699", "incomeBeforeTax": "-38001987", "interestExpense": "476873", "operatingIncome": "-37576813", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-425174", "nonInterestIncome": "None", "operatingExpenses": "37616803", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "998222", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "24880775", "netIncomeFromContinuingOperations": "-38001987" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1903", "currentDebt": "None", "investments": "None", "totalAssets": "8441691", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-88610432", "totalLiabilities": "18065336", "otherCurrentAssets": "1920981", "totalCurrentAssets": "7360191", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1081500", "currentAccountsPayable": "4143255", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-9623645", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13922081", "totalCurrentLiabilities": "18065336", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "5439210", "commonStockSharesOutstanding": "18135317", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5439210", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38001987", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5650055", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11024372", "cashflowFromInvestment": "None", "stockBasedCompensation": "23073745", "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": "877192", "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": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 20000, "cost_of_revenue": null, "gross_profit": 20000, "ebit": -2255383, "ebitda": -2188307, "pretax_income": -2252982, "tax_provision": null, "net_income": -2252982, "net_income_to_common": -2252982, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64893, "total_current_assets": 2195203, "total_assets": 3417241, "short_term_debt": 24722, "long_term_debt": null, "total_debt": 24722, "total_liabilities": 8922202, "total_equity": -5504961, "shares_outstanding": 18745865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -954404, "capital_expenditure": 4, "free_cash_flow": -954400, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133389, "ticker_id": 7387, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2255383", "ebitda": "-2188307", "netIncome": "-2252982", "grossProfit": "20000", "depreciation": "None", "totalRevenue": "20000", "costOfRevenue": "None", "interestIncome": "3446", "incomeBeforeTax": "-2252982", "interestExpense": "142696", "operatingIncome": "-2113732", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-139250", "nonInterestIncome": "None", "operatingExpenses": "2133732", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1079513", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67076", "sellingGeneralAndAdministrative": "1037969", "netIncomeFromContinuingOperations": "-2252982" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1809", "currentDebt": "None", "investments": "None", "totalAssets": "3417241", "longTermDebt": "None", "shortTermDebt": "24722", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-50608445", "totalLiabilities": "8922202", "otherCurrentAssets": "1981605", "totalCurrentAssets": "2195203", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148705", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1222038", "currentAccountsPayable": "3521356", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24722", "totalShareholderEquity": "-5504961", "capitalLeaseObligations": "24722", "otherCurrentLiabilities": "5376124", "totalCurrentLiabilities": "8922202", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-5000", "cashAndShortTermInvestments": "64893", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64893", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2252982", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-954404", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-315330", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67076", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20000, "cost_of_revenue": null, "gross_profit": 20000, "research_and_development": 1079513, "selling_general_admin": 1037969, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2255383, "depreciation_amortisation": 67076, "ebitda": -2188307, "interest_expense": 142696, "interest_income": null, "other_non_operating": null, "pretax_income": -2252982, "tax_provision": null, "effective_tax_rate": null, "net_income": -2252982, "net_income_continuing_ops": -2252982, "net_income_to_common": -2252982, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64893, "short_term_investments": null, "net_receivables": 148705, "inventory": null, "other_current_assets": null, "total_current_assets": 2195203, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1222038, "total_assets": 3417241, "short_term_debt": 24722, "accounts_payable": 3521356, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8922202, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -5000, "total_liabilities": 8922202, "total_debt": 24722, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50608445, "total_equity": -5504961, "shares_outstanding": 18745865, "operating_cash_flow": -954404, "stock_based_compensation": null, "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": -315330, "free_cash_flow": -954400, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2255383", "ebitda": "-2188307", "netIncome": "-2252982", "grossProfit": "20000", "depreciation": "None", "totalRevenue": "20000", "costOfRevenue": "None", "interestIncome": "3446", "incomeBeforeTax": "-2252982", "interestExpense": "142696", "operatingIncome": "-2113732", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-139250", "nonInterestIncome": "None", "operatingExpenses": "2133732", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1079513", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67076", "sellingGeneralAndAdministrative": "1037969", "netIncomeFromContinuingOperations": "-2252982" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1809", "currentDebt": "None", "investments": "None", "totalAssets": "3417241", "longTermDebt": "None", "shortTermDebt": "24722", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-50608445", "totalLiabilities": "8922202", "otherCurrentAssets": "1981605", "totalCurrentAssets": "2195203", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148705", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1222038", "currentAccountsPayable": "3521356", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24722", "totalShareholderEquity": "-5504961", "capitalLeaseObligations": "24722", "otherCurrentLiabilities": "5376124", "totalCurrentLiabilities": "8922202", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-5000", "cashAndShortTermInvestments": "64893", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64893", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2252982", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-954404", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-315330", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67076", "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": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2172187, "ebitda": -2184500, "pretax_income": -2184500, "tax_provision": null, "net_income": -2184500, "net_income_to_common": -2184500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1334627, "total_current_assets": 2386070, "total_assets": 2743806, "short_term_debt": 244368, "long_term_debt": null, "total_debt": 244368, "total_liabilities": 8011198, "total_equity": -5267392, "shares_outstanding": 22560000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3087056, "capital_expenditure": 0, "free_cash_flow": -3087056, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133391, "ticker_id": 7387, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2172187", "ebitda": "-2184500", "netIncome": "-2184500", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "12687", "incomeBeforeTax": "-2184500", "interestExpense": "0", "operatingIncome": "-2172187", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "12687", "nonInterestIncome": "None", "operatingExpenses": "2172187", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "956725", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "740462", "netIncomeFromContinuingOperations": "-2184500" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1809", "currentDebt": "None", "investments": "None", "totalAssets": "2743806", "longTermDebt": "None", "shortTermDebt": "244368", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-48355463", "totalLiabilities": "8011198", "otherCurrentAssets": "1051443", "totalCurrentAssets": "2386070", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "357736", "currentAccountsPayable": "2393348", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372234", "totalShareholderEquity": "-5267392", "capitalLeaseObligations": "372234", "otherCurrentLiabilities": "5245616", "totalCurrentLiabilities": "7883332", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "127866", "cashAndShortTermInvestments": "1334627", "commonStockSharesOutstanding": "22560000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1334627", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2184500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3087056", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2889149", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67076", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 956725, "selling_general_admin": 740462, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2172187, "depreciation_amortisation": null, "ebitda": -2184500, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -2184500, "tax_provision": null, "effective_tax_rate": null, "net_income": -2184500, "net_income_continuing_ops": -2184500, "net_income_to_common": -2184500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1334627, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2386070, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 357736, "total_assets": 2743806, "short_term_debt": 244368, "accounts_payable": 2393348, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7883332, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127866, "total_liabilities": 8011198, "total_debt": 244368, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48355463, "total_equity": -5267392, "shares_outstanding": 22560000, "operating_cash_flow": -3087056, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2889149, "free_cash_flow": -3087056, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2172187", "ebitda": "-2184500", "netIncome": "-2184500", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "12687", "incomeBeforeTax": "-2184500", "interestExpense": "0", "operatingIncome": "-2172187", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "12687", "nonInterestIncome": "None", "operatingExpenses": "2172187", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "956725", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "740462", "netIncomeFromContinuingOperations": "-2184500" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1809", "currentDebt": "None", "investments": "None", "totalAssets": "2743806", "longTermDebt": "None", "shortTermDebt": "244368", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-48355463", "totalLiabilities": "8011198", "otherCurrentAssets": "1051443", "totalCurrentAssets": "2386070", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "357736", "currentAccountsPayable": "2393348", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372234", "totalShareholderEquity": "-5267392", "capitalLeaseObligations": "372234", "otherCurrentLiabilities": "5245616", "totalCurrentLiabilities": "7883332", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "127866", "cashAndShortTermInvestments": "1334627", "commonStockSharesOutstanding": "22560000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1334627", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2184500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3087056", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2889149", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67076", "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": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 20000, "cost_of_revenue": null, "gross_profit": 20000, "ebit": -1280120, "ebitda": -3350043, "pretax_income": -4522006, "tax_provision": null, "net_income": -4522006, "net_income_to_common": -4522006, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 18745865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -318203, "capital_expenditure": 0, "free_cash_flow": -318203, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133392, "ticker_id": 7387, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1280120", "ebitda": "-3350043", "netIncome": "-4522006", "grossProfit": "20000", "depreciation": "None", "totalRevenue": "20000", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-4522006", "interestExpense": "1171963", "operatingIncome": "-1280120", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1171963", "nonInterestIncome": "None", "operatingExpenses": "1300120", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "394484", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "880636", "netIncomeFromContinuingOperations": "-4522006" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4522006", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-318203", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1845723", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20000, "cost_of_revenue": null, "gross_profit": 20000, "research_and_development": 394484, "selling_general_admin": 880636, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1280120, "depreciation_amortisation": null, "ebitda": -3350043, "interest_expense": 1171963, "interest_income": null, "other_non_operating": null, "pretax_income": -4522006, "tax_provision": null, "effective_tax_rate": null, "net_income": -4522006, "net_income_continuing_ops": -4522006, "net_income_to_common": -4522006, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 18745865, "operating_cash_flow": -318203, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1845723, "free_cash_flow": -318203, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1280120", "ebitda": "-3350043", "netIncome": "-4522006", "grossProfit": "20000", "depreciation": "None", "totalRevenue": "20000", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-4522006", "interestExpense": "1171963", "operatingIncome": "-1280120", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1171963", "nonInterestIncome": "None", "operatingExpenses": "1300120", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "394484", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "880636", "netIncomeFromContinuingOperations": "-4522006" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4522006", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-318203", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1845723", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 43000, "cost_of_revenue": null, "gross_profit": 43000, "ebit": -1551483, "ebitda": -1551483, "pretax_income": -2938976, "tax_provision": null, "net_income": -2938976, "net_income_to_common": -2938976, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 13988253, "total_equity": -13988253, "shares_outstanding": 18745865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145747, "capital_expenditure": 3, "free_cash_flow": 145750, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133393, "ticker_id": 7387, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1551483", "ebitda": "-1551483", "netIncome": "-2938976", "grossProfit": "43000", "depreciation": "None", "totalRevenue": "43000", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-2938976", "interestExpense": "1387493", "operatingIncome": "-1551483", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1387493", "nonInterestIncome": "None", "operatingExpenses": "1594483", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "614517", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "979966", "netIncomeFromContinuingOperations": "-2938976" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "13988253", "otherCurrentAssets": "-31862", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-13988253", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13988253", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2938976", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145747", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172595", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43000, "cost_of_revenue": null, "gross_profit": 43000, "research_and_development": 614517, "selling_general_admin": 979966, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1551483, "depreciation_amortisation": null, "ebitda": -1551483, "interest_expense": 1387493, "interest_income": null, "other_non_operating": null, "pretax_income": -2938976, "tax_provision": null, "effective_tax_rate": null, "net_income": -2938976, "net_income_continuing_ops": -2938976, "net_income_to_common": -2938976, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13988253, "total_liabilities": 13988253, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -13988253, "shares_outstanding": 18745865, "operating_cash_flow": 145747, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -172595, "free_cash_flow": 145750, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1551483", "ebitda": "-1551483", "netIncome": "-2938976", "grossProfit": "43000", "depreciation": "None", "totalRevenue": "43000", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-2938976", "interestExpense": "1387493", "operatingIncome": "-1551483", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1387493", "nonInterestIncome": "None", "operatingExpenses": "1594483", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "614517", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "979966", "netIncomeFromContinuingOperations": "-2938976" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "13988253", "otherCurrentAssets": "-31862", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-13988253", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13988253", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2938976", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145747", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172595", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -4806687, "ebitda": -4806687, "pretax_income": -6155249, "tax_provision": null, "net_income": -6155249, "net_income_to_common": -6155249, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31862, "total_current_assets": 1265376, "total_assets": 1265376, "short_term_debt": 6605457, "long_term_debt": null, "total_debt": 6605457, "total_liabilities": 15253629, "total_equity": -13988253, "shares_outstanding": 18745865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -371866, "capital_expenditure": 4, "free_cash_flow": -371862, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133394, "ticker_id": 7387, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4806687", "ebitda": "-4806687", "netIncome": "-6155249", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-6155249", "interestExpense": "1348562", "operatingIncome": "-4806687", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1348562", "nonInterestIncome": "None", "operatingExpenses": "4806687", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "544875", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "761812", "netIncomeFromContinuingOperations": "-6155249" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1656", "currentDebt": "None", "investments": "None", "totalAssets": "1265376", "longTermDebt": "None", "shortTermDebt": "6605457", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38709981", "totalLiabilities": "15253629", "otherCurrentAssets": "1233514", "totalCurrentAssets": "1265376", "currentLongTermDebt": "6605457", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "2956929", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6605457", "totalShareholderEquity": "-13988253", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "5691243", "totalCurrentLiabilities": "15253629", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13988253", "cashAndShortTermInvestments": "31862", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31862", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6155249", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-371866", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "402959", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 544875, "selling_general_admin": 761812, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4806687, "depreciation_amortisation": null, "ebitda": -4806687, "interest_expense": 1348562, "interest_income": null, "other_non_operating": null, "pretax_income": -6155249, "tax_provision": null, "effective_tax_rate": null, "net_income": -6155249, "net_income_continuing_ops": -6155249, "net_income_to_common": -6155249, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31862, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1265376, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 1265376, "short_term_debt": 6605457, "accounts_payable": 2956929, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15253629, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13988253, "total_liabilities": 15253629, "total_debt": 6605457, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38709981, "total_equity": -13988253, "shares_outstanding": 18745865, "operating_cash_flow": -371866, "stock_based_compensation": 0, "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": 402959, "free_cash_flow": -371862, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4806687", "ebitda": "-4806687", "netIncome": "-6155249", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-6155249", "interestExpense": "1348562", "operatingIncome": "-4806687", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1348562", "nonInterestIncome": "None", "operatingExpenses": "4806687", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "544875", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "761812", "netIncomeFromContinuingOperations": "-6155249" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1656", "currentDebt": "None", "investments": "None", "totalAssets": "1265376", "longTermDebt": "None", "shortTermDebt": "6605457", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38709981", "totalLiabilities": "15253629", "otherCurrentAssets": "1233514", "totalCurrentAssets": "1265376", "currentLongTermDebt": "6605457", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "2956929", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6605457", "totalShareholderEquity": "-13988253", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "5691243", "totalCurrentLiabilities": "15253629", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13988253", "cashAndShortTermInvestments": "31862", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31862", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6155249", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-371866", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "402959", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 230000, "gross_profit": -230000, "ebit": -2617607, "ebitda": -2617607, "pretax_income": -3594310, "tax_provision": null, "net_income": -3594310, "net_income_to_common": -3594310, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 769, "total_current_assets": 902405, "total_assets": 902405, "short_term_debt": 4194604, "long_term_debt": null, "total_debt": 4194604, "total_liabilities": 11243182, "total_equity": -10340777, "shares_outstanding": 18745865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -689849, "capital_expenditure": 0, "free_cash_flow": -689849, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133396, "ticker_id": 7387, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2617607", "ebitda": "-2617607", "netIncome": "-3594310", "grossProfit": "-230000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "230000", "interestIncome": "None", "incomeBeforeTax": "-3594310", "interestExpense": "976703", "operatingIncome": "-2617607", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-976703", "nonInterestIncome": "None", "operatingExpenses": "2617607", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "402831", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1384776", "netIncomeFromContinuingOperations": "-3594310" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "902405", "longTermDebt": "None", "shortTermDebt": "4194604", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-32554732", "totalLiabilities": "11243182", "otherCurrentAssets": "901636", "totalCurrentAssets": "902405", "currentLongTermDebt": "4194604", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "2527401", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4194604", "totalShareholderEquity": "-10340777", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4021177", "totalCurrentLiabilities": "11243182", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "769", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "769", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3594310", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-689849", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130872", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 230000, "gross_profit": -230000, "research_and_development": 402831, "selling_general_admin": 1384776, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2617607, "depreciation_amortisation": null, "ebitda": -2617607, "interest_expense": 976703, "interest_income": null, "other_non_operating": null, "pretax_income": -3594310, "tax_provision": null, "effective_tax_rate": null, "net_income": -3594310, "net_income_continuing_ops": -3594310, "net_income_to_common": -3594310, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 769, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 902405, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 902405, "short_term_debt": 4194604, "accounts_payable": 2527401, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11243182, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 11243182, "total_debt": 4194604, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32554732, "total_equity": -10340777, "shares_outstanding": 18745865, "operating_cash_flow": -689849, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 130872, "free_cash_flow": -689849, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2617607", "ebitda": "-2617607", "netIncome": "-3594310", "grossProfit": "-230000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "230000", "interestIncome": "None", "incomeBeforeTax": "-3594310", "interestExpense": "976703", "operatingIncome": "-2617607", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-976703", "nonInterestIncome": "None", "operatingExpenses": "2617607", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "402831", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1384776", "netIncomeFromContinuingOperations": "-3594310" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "902405", "longTermDebt": "None", "shortTermDebt": "4194604", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-32554732", "totalLiabilities": "11243182", "otherCurrentAssets": "901636", "totalCurrentAssets": "902405", "currentLongTermDebt": "4194604", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "2527401", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4194604", "totalShareholderEquity": "-10340777", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4021177", "totalCurrentLiabilities": "11243182", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "769", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "769", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3594310", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-689849", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130872", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "income_statement": { "revenue": 35231, "cost_of_revenue": 1253887, "gross_profit": -1218656, "ebit": -2386688, "ebitda": 0, "pretax_income": -2585753, "tax_provision": null, "net_income": -2585753, "net_income_to_common": -2585753, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559746, "total_current_assets": 1066575, "total_assets": 1066575, "short_term_debt": 1997867, "long_term_debt": null, "total_debt": 1997867, "total_liabilities": 7813042, "total_equity": -6746467, "shares_outstanding": 18745865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -409149, "capital_expenditure": 0, "free_cash_flow": -409149, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 133397, "ticker_id": 7387, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:23:19.144195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2386688", "ebitda": "None", "netIncome": "-2585753", "grossProfit": "-1218656", "depreciation": "None", "totalRevenue": "35231", "costOfRevenue": "1253887", "interestIncome": "None", "incomeBeforeTax": "-2585753", "interestExpense": "199066", "operatingIncome": "-2386688", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1168032", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "293204", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1253887", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2386688", "sellingGeneralAndAdministrative": "874828", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "1066575", "longTermDebt": "None", "shortTermDebt": "1997867", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-28960422", "totalLiabilities": "7813042", "otherCurrentAssets": "506829", "totalCurrentAssets": "1066575", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "1642689", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1997867", "totalShareholderEquity": "-6746467", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3672486", "totalCurrentLiabilities": "7813042", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "559746", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "559746", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2585753", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-409149", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "372373", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198816", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35231, "cost_of_revenue": 1253887, "gross_profit": -1218656, "research_and_development": 293204, "selling_general_admin": 874828, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2386688, "depreciation_amortisation": 2386688, "ebitda": 0, "interest_expense": 199066, "interest_income": null, "other_non_operating": null, "pretax_income": -2585753, "tax_provision": null, "effective_tax_rate": null, "net_income": -2585753, "net_income_continuing_ops": null, "net_income_to_common": -2585753, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559746, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1066575, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1066575, "short_term_debt": 1997867, "accounts_payable": 1642689, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7813042, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 7813042, "total_debt": 1997867, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28960422, "total_equity": -6746467, "shares_outstanding": 18745865, "operating_cash_flow": -409149, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 372373, "free_cash_flow": -409149, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2386688", "ebitda": "None", "netIncome": "-2585753", "grossProfit": "-1218656", "depreciation": "None", "totalRevenue": "35231", "costOfRevenue": "1253887", "interestIncome": "None", "incomeBeforeTax": "-2585753", "interestExpense": "199066", "operatingIncome": "-2386688", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1168032", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "293204", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1253887", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2386688", "sellingGeneralAndAdministrative": "874828", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "1066575", "longTermDebt": "None", "shortTermDebt": "1997867", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-28960422", "totalLiabilities": "7813042", "otherCurrentAssets": "506829", "totalCurrentAssets": "1066575", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "1642689", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1997867", "totalShareholderEquity": "-6746467", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3672486", "totalCurrentLiabilities": "7813042", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "559746", "commonStockSharesOutstanding": "18745865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "559746", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2585753", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-409149", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "372373", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198816", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 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" ] } } }