{ "ticker": { "uuid": "d955c1f5-5c4e-44be-ac7a-caec3f871892", "symbol": "NPT", "name": "Texxon Holding Ltd.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/d955c1f5-5c4e-44be-ac7a-caec3f871892/", "api_url": "https://sharemaestro.com/factors/api/tickers/d955c1f5-5c4e-44be-ac7a-caec3f871892/" }, "ticker_metadata": { "id": 7367, "uuid": "d955c1f5-5c4e-44be-ac7a-caec3f871892", "symbol": "NPT", "name": "Texxon Holding Ltd.", "asset_type": "equity", "market_cap": 29506000, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Nuveen Premium Income Municipal Fund 4 Inc.", "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": "d955c1f5-5c4e-44be-ac7a-caec3f871892", "symbol": "NPT", "name": "Texxon Holding Ltd.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/d955c1f5-5c4e-44be-ac7a-caec3f871892/", "api_url": "https://sharemaestro.com/factors/api/tickers/d955c1f5-5c4e-44be-ac7a-caec3f871892/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.44, "quality": 0.44, "momentum": 0.44, "coverage": 0.758, "confidence": 0.461, "delta": null }, "headline_factors": { "price": 1.29, "market_cap": 28251000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.2447, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 4.1017 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:59.119492+00:00", "batch_id": "" }, "size": { "price_close": 1.29, "market_cap": 28251000, "market_cap_usd": 28251000, "enterprise_value": 57908443, "shares_outstanding": 21900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0354, "pcf_ratio": 12.1512, "pfcf_ratio": 0.5957, "ev_ebitda": null, "ev_ebit": -150.775, "ev_sales": 0.0726, "ev_fcf": 1.221, "earnings_yield": null, "fcf_yield": 0.819, "price_to_sales": 0.0354, "price_to_book": null, "price_to_cashflow": 12.1512, "ebitda_to_ev": null, "sales_yield": 13.7657 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0059, "operating_margin": -0.0005, "net_margin": -0.0012, "ebitda_margin": null, "fcf_margin": 0.0595, "roe": 0.2447, "roa": -0.0067, "roic": -0.0111, "roc_greenblatt": null, "asset_turnover": 5.7362, "cash_conversion": -50.8551, "accruals_ratio": -0.0234, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 5.3963, "earnings_stability_5y": null, "revenue_stability_5y": 0.2166, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0338, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -27.5231, "net_debt_to_ebitda": null, "debt_to_assets": 0.2315, "interest_coverage": -0.9394, "current_ratio": 0.2854, "quick_ratio": 0.272, "net_debt": 29657443, "local_beta": -0.0076, "volatility_252d": 4.1017, "volatility_60d": 9.0295, "max_drawdown_12m": -0.939, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.1851, "revenue_growth_3y_cagr": 0.1766, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 17.5956, "book_value_growth_1y": null, "revenue_growth": 0.1851, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0652, "price_return_3m": -0.9371, "price_return_6m": -0.742, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.742, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.9371, "distance_from_52w_low": 0.032, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 797148640, "gross_profit_ttm": 4700550, "ebit_ttm": -384072, "ebitda_ttm": null, "net_income_ttm": -932621, "eps_diluted_ttm": -0.0426, "operating_cash_flow_ttm": 2324959, "capital_expenditure_ttm": 45103546, "fcf_ttm": 47428505, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 408843, "cash_and_equivalents": 2517577, "total_current_assets": 20761273, "total_current_liabilities": 72744655, "net_ppe": null, "total_assets": 138967733, "total_debt": 32175020, "total_equity": -3812053, "net_working_capital": -21370210, "book_value_per_share": -0.1741, "retained_earnings": -4316467, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -9976834, "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": 56, "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": 0.44, "os_score": 0.4, "value_percentile": 0.44, "quality_percentile": 0.44, "momentum_percentile": 0.44, "factor_coverage": 0.758, "signal_confidence": 0.461, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 50, "all_cap_buyback_rank": 77, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2970, "ticker_id": 7367, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:59.119492+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.29, "market_cap": 28251000, "market_cap_usd": 28251000, "enterprise_value": 57908443, "shares_outstanding": 21900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.03544007, "pcf_ratio": 12.15118202, "pfcf_ratio": 0.59565445, "ev_ebitda": null, "ev_ebit": -150.77496667, "ev_sales": 0.07264447, "ev_fcf": 1.22096286, "earnings_yield": null, "fcf_yield": 0.81902573, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0058967, "operating_margin": -0.00048181, "net_margin": -0.00116995, "ebitda_margin": null, "fcf_margin": 0.05949769, "roe": 0.24465059, "roa": -0.00671106, "roic": -0.01114528, "roc_greenblatt": null, "asset_turnover": 5.73621389, "cash_conversion": -50.85506867, "accruals_ratio": -0.02344127, "sbc_to_revenue": null, "debt_to_equity": -27.52314173, "net_debt_to_ebitda": null, "debt_to_assets": 0.23152871, "interest_coverage": -0.93941195, "current_ratio": 0.28539929, "quick_ratio": 0.27201489, "net_debt": 29657443, "revenue_growth_1y": 0.18506444, "revenue_growth_3y_cagr": 0.17656398, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 17.59562168, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 5.39628449, "earnings_stability_5y": null, "revenue_stability_5y": 0.21661, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06521739, "price_return_3m": -0.93707317, "price_return_6m": -0.742, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.93707317, "distance_from_52w_low": 0.032, "relative_strength": null, "local_beta": -0.0076, "volatility_252d": 4.101696, "volatility_60d": 9.029467, "max_drawdown_12m": -0.93902439, "revenue_ttm": 797148640, "gross_profit_ttm": 4700550, "ebit_ttm": -384072, "ebitda_ttm": null, "net_income_ttm": -932621, "eps_diluted_ttm": -0.04258543, "operating_cash_flow_ttm": 2324959, "capital_expenditure_ttm": 45103546, "fcf_ttm": 47428505, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 408843, "cash_and_equivalents": 2517577, "total_current_assets": 20761273, "total_current_liabilities": 72744655, "net_ppe": null, "total_assets": 138967733, "total_debt": 32175020, "total_equity": -3812053, "net_working_capital": -21370210, "book_value_per_share": -0.17406635, "retained_earnings": -4316467, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -9976834, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 56, "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": 0.758, "signal_confidence": 0.461, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 50, "all_cap_buyback_rank": 77, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.29, "os": 0.4, "value": 0.44, "quality": 0.44, "momentum": 0.44, "confidence": 0.461, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.2447, "momentum_12_1": null, "complete_fields": { "id": 2970, "ticker_id": 7367, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:59.119492+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.29, "market_cap": 28251000, "market_cap_usd": 28251000, "enterprise_value": 57908443, "shares_outstanding": 21900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.03544007, "pcf_ratio": 12.15118202, "pfcf_ratio": 0.59565445, "ev_ebitda": null, "ev_ebit": -150.77496667, "ev_sales": 0.07264447, "ev_fcf": 1.22096286, "earnings_yield": null, "fcf_yield": 0.81902573, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0058967, "operating_margin": -0.00048181, "net_margin": -0.00116995, "ebitda_margin": null, "fcf_margin": 0.05949769, "roe": 0.24465059, "roa": -0.00671106, "roic": -0.01114528, "roc_greenblatt": null, "asset_turnover": 5.73621389, "cash_conversion": -50.85506867, "accruals_ratio": -0.02344127, "sbc_to_revenue": null, "debt_to_equity": -27.52314173, "net_debt_to_ebitda": null, "debt_to_assets": 0.23152871, "interest_coverage": -0.93941195, "current_ratio": 0.28539929, "quick_ratio": 0.27201489, "net_debt": 29657443, "revenue_growth_1y": 0.18506444, "revenue_growth_3y_cagr": 0.17656398, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 17.59562168, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 5.39628449, "earnings_stability_5y": null, "revenue_stability_5y": 0.21661, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06521739, "price_return_3m": -0.93707317, "price_return_6m": -0.742, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.93707317, "distance_from_52w_low": 0.032, "relative_strength": null, "local_beta": -0.0076, "volatility_252d": 4.101696, "volatility_60d": 9.029467, "max_drawdown_12m": -0.93902439, "revenue_ttm": 797148640, "gross_profit_ttm": 4700550, "ebit_ttm": -384072, "ebitda_ttm": null, "net_income_ttm": -932621, "eps_diluted_ttm": -0.04258543, "operating_cash_flow_ttm": 2324959, "capital_expenditure_ttm": 45103546, "fcf_ttm": 47428505, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 408843, "cash_and_equivalents": 2517577, "total_current_assets": 20761273, "total_current_liabilities": 72744655, "net_ppe": null, "total_assets": 138967733, "total_debt": 32175020, "total_equity": -3812053, "net_working_capital": -21370210, "book_value_per_share": -0.17406635, "retained_earnings": -4316467, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -9976834, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 56, "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": 0.758, "signal_confidence": 0.461, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 50, "all_cap_buyback_rank": 77, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "income_statement": { "revenue": 797148640, "cost_of_revenue": 792448090, "gross_profit": 4700550, "ebit": -384072, "ebitda": null, "pretax_income": -737235, "tax_provision": null, "net_income": -932621, "net_income_to_common": -932621, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2517577, "total_current_assets": 20761273, "total_assets": 138967733, "short_term_debt": null, "long_term_debt": 32175020, "total_debt": 32175020, "total_liabilities": 104919675, "total_equity": -3812053, "shares_outstanding": 21900000, "goodwill_and_intangibles": 6164781 }, "cash_flow": { "operating_cash_flow": 2324959, "capital_expenditure": 45103546, "free_cash_flow": 47428505, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 132174, "ticker_id": 7367, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-932621", "grossProfit": "4700550", "depreciation": "None", "totalRevenue": "797148640", "costOfRevenue": "792448090", "interestIncome": "0", "incomeBeforeTax": "-737235", "interestExpense": "408843", "operatingIncome": "-384072", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-408843", "nonInterestIncome": "None", "operatingExpenses": "797532712", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "792448090", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4432317", "netIncomeFromContinuingOperations": "-1454132" }, "balance": { "goodwill": "None", "inventory": "973644", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "138967733", "longTermDebt": "32175020", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6164781", "reportedCurrency": "USD", "retainedEarnings": "-4316467", "totalLiabilities": "104919675", "otherCurrentAssets": "6918026", "totalCurrentAssets": "20761273", "currentLongTermDebt": "23360118", "longTermInvestments": "2261433", "shortTermInvestments": "None", "currentNetReceivables": "7522465", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118206460", "currentAccountsPayable": "763343", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-3812053", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1", "totalCurrentLiabilities": "72744655", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32175020", "cashAndShortTermInvestments": "2517577", "commonStockSharesOutstanding": "21900000", "intangibleAssetsExcludingGoodwill": "6164781", "cashAndCashEquivalentsAtCarryingValue": "2517577", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-932621", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-86676", "operatingCashflow": "2324959", "capitalExpenditures": "45103546", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41360462", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288072", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 797148640, "cost_of_revenue": 792448090, "gross_profit": 4700550, "research_and_development": null, "selling_general_admin": 4432317, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -384072, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 408843, "interest_income": null, "other_non_operating": null, "pretax_income": -737235, "tax_provision": null, "effective_tax_rate": null, "net_income": -932621, "net_income_continuing_ops": -1454132, "net_income_to_common": -932621, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2517577, "short_term_investments": null, "net_receivables": 7522465, "inventory": 973644, "other_current_assets": null, "total_current_assets": 20761273, "net_ppe": null, "goodwill": null, "intangible_assets": 6164781, "goodwill_and_intangibles": 6164781, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 118206460, "total_assets": 138967733, "short_term_debt": null, "accounts_payable": 763343, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72744655, "long_term_debt": 32175020, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32175020, "total_liabilities": 104919675, "total_debt": 32175020, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4316467, "total_equity": -3812053, "shares_outstanding": 21900000, "operating_cash_flow": 2324959, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45103546, "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": 41360462, "free_cash_flow": 47428505, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-932621", "grossProfit": "4700550", "depreciation": "None", "totalRevenue": "797148640", "costOfRevenue": "792448090", "interestIncome": "0", "incomeBeforeTax": "-737235", "interestExpense": "408843", "operatingIncome": "-384072", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-408843", "nonInterestIncome": "None", "operatingExpenses": "797532712", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "792448090", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4432317", "netIncomeFromContinuingOperations": "-1454132" }, "balance": { "goodwill": "None", "inventory": "973644", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "138967733", "longTermDebt": "32175020", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6164781", "reportedCurrency": "USD", "retainedEarnings": "-4316467", "totalLiabilities": "104919675", "otherCurrentAssets": "6918026", "totalCurrentAssets": "20761273", "currentLongTermDebt": "23360118", "longTermInvestments": "2261433", "shortTermInvestments": "None", "currentNetReceivables": "7522465", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118206460", "currentAccountsPayable": "763343", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-3812053", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1", "totalCurrentLiabilities": "72744655", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32175020", "cashAndShortTermInvestments": "2517577", "commonStockSharesOutstanding": "21900000", "intangibleAssetsExcludingGoodwill": "6164781", "cashAndCashEquivalentsAtCarryingValue": "2517577", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-932621", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-86676", "operatingCashflow": "2324959", "capitalExpenditures": "45103546", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41360462", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288072", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "income_statement": { "revenue": 672662697, "cost_of_revenue": 667845621, "gross_profit": 4817076, "ebit": 3696713, "ebitda": 4029441, "pretax_income": 3226425, "tax_provision": 716782, "net_income": 953560, "net_income_to_common": 953560, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272895, "total_current_assets": 18049402, "total_assets": 89695076, "short_term_debt": 25788560, "long_term_debt": null, "total_debt": 25788560, "total_liabilities": 57318539, "total_equity": -2849354, "shares_outstanding": 22300000, "goodwill_and_intangibles": 6207309 }, "cash_flow": { "operating_cash_flow": -30795210, "capital_expenditure": 33345730, "free_cash_flow": 2550520, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 132177, "ticker_id": 7367, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3696713", "ebitda": "4029441", "netIncome": "953560", "grossProfit": "4817076", "depreciation": "None", "totalRevenue": "672662697", "costOfRevenue": "667845621", "interestIncome": "34922", "incomeBeforeTax": "3226425", "interestExpense": "470288", "operatingIncome": "659969", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "716782", "reportedCurrency": "USD", "netInterestIncome": "-435366", "nonInterestIncome": "None", "operatingExpenses": "4157107", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "667845621", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332728", "sellingGeneralAndAdministrative": "3098740", "netIncomeFromContinuingOperations": "2509643" }, "balance": { "goodwill": "None", "inventory": "873720", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "89695076", "longTermDebt": "None", "shortTermDebt": "25788560", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6207309", "reportedCurrency": "USD", "retainedEarnings": "-3383846", "totalLiabilities": "57318539", "otherCurrentAssets": "3771537", "totalCurrentAssets": "18049402", "currentLongTermDebt": "25788560", "longTermInvestments": "2229194", "shortTermInvestments": "None", "currentNetReceivables": "13131250", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71645674", "currentAccountsPayable": "1294480", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25788560", "totalShareholderEquity": "-2849354", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28607151", "totalCurrentLiabilities": "57318539", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "272895", "commonStockSharesOutstanding": "22300000", "intangibleAssetsExcludingGoodwill": "6207309", "cashAndCashEquivalentsAtCarryingValue": "272895", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2509643", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-466902", "operatingCashflow": "-30795210", "capitalExpenditures": "33345730", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29364504", "cashflowFromInvestment": "-11019677", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12226342", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332728", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 672662697, "cost_of_revenue": 667845621, "gross_profit": 4817076, "research_and_development": null, "selling_general_admin": 3098740, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3696713, "depreciation_amortisation": 332728, "ebitda": 4029441, "interest_expense": 470288, "interest_income": null, "other_non_operating": null, "pretax_income": 3226425, "tax_provision": 716782, "effective_tax_rate": null, "net_income": 953560, "net_income_continuing_ops": 2509643, "net_income_to_common": 953560, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272895, "short_term_investments": null, "net_receivables": 13131250, "inventory": 873720, "other_current_assets": null, "total_current_assets": 18049402, "net_ppe": null, "goodwill": null, "intangible_assets": 6207309, "goodwill_and_intangibles": 6207309, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 71645674, "total_assets": 89695076, "short_term_debt": 25788560, "accounts_payable": 1294480, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57318539, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 57318539, "total_debt": 25788560, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3383846, "total_equity": -2849354, "shares_outstanding": 22300000, "operating_cash_flow": -30795210, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33345730, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11019677, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29364504, "free_cash_flow": 2550520, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3696713", "ebitda": "4029441", "netIncome": "953560", "grossProfit": "4817076", "depreciation": "None", "totalRevenue": "672662697", "costOfRevenue": "667845621", "interestIncome": "34922", "incomeBeforeTax": "3226425", "interestExpense": "470288", "operatingIncome": "659969", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "716782", "reportedCurrency": "USD", "netInterestIncome": "-435366", "nonInterestIncome": "None", "operatingExpenses": "4157107", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "667845621", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332728", "sellingGeneralAndAdministrative": "3098740", "netIncomeFromContinuingOperations": "2509643" }, "balance": { "goodwill": "None", "inventory": "873720", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "89695076", "longTermDebt": "None", "shortTermDebt": "25788560", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6207309", "reportedCurrency": "USD", "retainedEarnings": "-3383846", "totalLiabilities": "57318539", "otherCurrentAssets": "3771537", "totalCurrentAssets": "18049402", "currentLongTermDebt": "25788560", "longTermInvestments": "2229194", "shortTermInvestments": "None", "currentNetReceivables": "13131250", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71645674", "currentAccountsPayable": "1294480", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25788560", "totalShareholderEquity": "-2849354", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28607151", "totalCurrentLiabilities": "57318539", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "272895", "commonStockSharesOutstanding": "22300000", "intangibleAssetsExcludingGoodwill": "6207309", "cashAndCashEquivalentsAtCarryingValue": "272895", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2509643", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-466902", "operatingCashflow": "-30795210", "capitalExpenditures": "33345730", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29364504", "cashflowFromInvestment": "-11019677", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12226342", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332728", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "income_statement": { "revenue": 552526182, "cost_of_revenue": 548992689, "gross_profit": 3533493, "ebit": 1254098, "ebitda": 1505179, "pretax_income": 2130692, "tax_provision": 42998, "net_income": 2022152, "net_income_to_common": 2022152, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1328917, "total_current_assets": 41168650, "total_assets": 74910810, "short_term_debt": 25086536, "long_term_debt": null, "total_debt": 25086536, "total_liabilities": 41829868, "total_equity": 6878855, "shares_outstanding": 22300000, "goodwill_and_intangibles": 6353337 }, "cash_flow": { "operating_cash_flow": -14179754, "capital_expenditure": 29299348, "free_cash_flow": 15119594, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 132178, "ticker_id": 7367, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1254098", "ebitda": "1505179", "netIncome": "2022152", "grossProfit": "3533493", "depreciation": "None", "totalRevenue": "552526182", "costOfRevenue": "548992689", "interestIncome": "790009", "incomeBeforeTax": "2130692", "interestExpense": "None", "operatingIncome": "1254098", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42998", "reportedCurrency": "USD", "netInterestIncome": "790009", "nonInterestIncome": "None", "operatingExpenses": "2279395", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "548992689", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251081", "sellingGeneralAndAdministrative": "2080856", "netIncomeFromContinuingOperations": "2087694" }, "balance": { "goodwill": "None", "inventory": "410439", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "74910810", "longTermDebt": "None", "shortTermDebt": "25086536", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6353337", "reportedCurrency": "USD", "retainedEarnings": "-4635767", "totalLiabilities": "41829868", "otherCurrentAssets": "13435682", "totalCurrentAssets": "41168650", "currentLongTermDebt": "25086536", "longTermInvestments": "2234082", "shortTermInvestments": "None", "currentNetReceivables": "25993612", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33742160", "currentAccountsPayable": "11688806", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25086536", "totalShareholderEquity": "6878855", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3421476", "totalCurrentLiabilities": "41829868", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1328917", "commonStockSharesOutstanding": "22300000", "intangibleAssetsExcludingGoodwill": "6353337", "cashAndCashEquivalentsAtCarryingValue": "1328917", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2087694", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-358965", "operatingCashflow": "-14179754", "capitalExpenditures": "29299348", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30413812", "cashflowFromInvestment": "-41230516", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251081", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 552526182, "cost_of_revenue": 548992689, "gross_profit": 3533493, "research_and_development": null, "selling_general_admin": 2080856, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1254098, "depreciation_amortisation": 251081, "ebitda": 1505179, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 2130692, "tax_provision": 42998, "effective_tax_rate": null, "net_income": 2022152, "net_income_continuing_ops": 2087694, "net_income_to_common": 2022152, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1328917, "short_term_investments": null, "net_receivables": 25993612, "inventory": 410439, "other_current_assets": null, "total_current_assets": 41168650, "net_ppe": null, "goodwill": null, "intangible_assets": 6353337, "goodwill_and_intangibles": 6353337, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33742160, "total_assets": 74910810, "short_term_debt": 25086536, "accounts_payable": 11688806, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41829868, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 41829868, "total_debt": 25086536, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4635767, "total_equity": 6878855, "shares_outstanding": 22300000, "operating_cash_flow": -14179754, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29299348, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41230516, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30413812, "free_cash_flow": 15119594, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1254098", "ebitda": "1505179", "netIncome": "2022152", "grossProfit": "3533493", "depreciation": "None", "totalRevenue": "552526182", "costOfRevenue": "548992689", "interestIncome": "790009", "incomeBeforeTax": "2130692", "interestExpense": "None", "operatingIncome": "1254098", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42998", "reportedCurrency": "USD", "netInterestIncome": "790009", "nonInterestIncome": "None", "operatingExpenses": "2279395", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "548992689", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251081", "sellingGeneralAndAdministrative": "2080856", "netIncomeFromContinuingOperations": "2087694" }, "balance": { "goodwill": "None", "inventory": "410439", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "74910810", "longTermDebt": "None", "shortTermDebt": "25086536", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6353337", "reportedCurrency": "USD", "retainedEarnings": "-4635767", "totalLiabilities": "41829868", "otherCurrentAssets": "13435682", "totalCurrentAssets": "41168650", "currentLongTermDebt": "25086536", "longTermInvestments": "2234082", "shortTermInvestments": "None", "currentNetReceivables": "25993612", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33742160", "currentAccountsPayable": "11688806", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25086536", "totalShareholderEquity": "6878855", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3421476", "totalCurrentLiabilities": "41829868", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1328917", "commonStockSharesOutstanding": "22300000", "intangibleAssetsExcludingGoodwill": "6353337", "cashAndCashEquivalentsAtCarryingValue": "1328917", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2087694", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-358965", "operatingCashflow": "-14179754", "capitalExpenditures": "29299348", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30413812", "cashflowFromInvestment": "-41230516", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251081", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "income_statement": { "revenue": 489432340, "cost_of_revenue": 486912467, "gross_profit": 2519873, "ebit": -439055, "ebitda": -249974, "pretax_income": -602317, "tax_provision": null, "net_income": -558378, "net_income_to_common": -558378, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 464678, "total_current_assets": 58987517, "total_assets": 65412298, "short_term_debt": 41749252, "long_term_debt": null, "total_debt": 41749252, "total_liabilities": 52582561, "total_equity": 4416247, "shares_outstanding": 22300000, "goodwill_and_intangibles": 20259 }, "cash_flow": { "operating_cash_flow": 48219008, "capital_expenditure": 32740, "free_cash_flow": 48251748, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 132179, "ticker_id": 7367, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-439055", "ebitda": "-249974", "netIncome": "-558378", "grossProfit": "2519873", "depreciation": "None", "totalRevenue": "489432340", "costOfRevenue": "486912467", "interestIncome": "272083", "incomeBeforeTax": "-602317", "interestExpense": "163262", "operatingIncome": "-1423415", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "108821", "nonInterestIncome": "None", "operatingExpenses": "3943288", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486912467", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189081", "sellingGeneralAndAdministrative": "2235635", "netIncomeFromContinuingOperations": "-602317" }, "balance": { "goodwill": "None", "inventory": "71680", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "65412298", "longTermDebt": "None", "shortTermDebt": "41749252", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "20259", "reportedCurrency": "USD", "retainedEarnings": "-6657919", "totalLiabilities": "52582561", "otherCurrentAssets": "39688224", "totalCurrentAssets": "58987517", "currentLongTermDebt": "41749252", "longTermInvestments": "2418596", "shortTermInvestments": "None", "currentNetReceivables": "18762935", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6424781", "currentAccountsPayable": "7997046", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41749252", "totalShareholderEquity": "4416247", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2195191", "totalCurrentLiabilities": "52582561", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "464678", "commonStockSharesOutstanding": "22300000", "intangibleAssetsExcludingGoodwill": "20259", "cashAndCashEquivalentsAtCarryingValue": "464678", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-602317", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "8878267", "operatingCashflow": "48219008", "capitalExpenditures": "32740", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5513329", "cashflowFromInvestment": "-9645435", "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": "189081", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 489432340, "cost_of_revenue": 486912467, "gross_profit": 2519873, "research_and_development": null, "selling_general_admin": 2235635, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -439055, "depreciation_amortisation": 189081, "ebitda": -249974, "interest_expense": 163262, "interest_income": null, "other_non_operating": null, "pretax_income": -602317, "tax_provision": null, "effective_tax_rate": null, "net_income": -558378, "net_income_continuing_ops": -602317, "net_income_to_common": -558378, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 464678, "short_term_investments": null, "net_receivables": 18762935, "inventory": 71680, "other_current_assets": null, "total_current_assets": 58987517, "net_ppe": null, "goodwill": null, "intangible_assets": 20259, "goodwill_and_intangibles": 20259, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6424781, "total_assets": 65412298, "short_term_debt": 41749252, "accounts_payable": 7997046, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52582561, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 52582561, "total_debt": 41749252, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6657919, "total_equity": 4416247, "shares_outstanding": 22300000, "operating_cash_flow": 48219008, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32740, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9645435, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5513329, "free_cash_flow": 48251748, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-439055", "ebitda": "-249974", "netIncome": "-558378", "grossProfit": "2519873", "depreciation": "None", "totalRevenue": "489432340", "costOfRevenue": "486912467", "interestIncome": "272083", "incomeBeforeTax": "-602317", "interestExpense": "163262", "operatingIncome": "-1423415", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "108821", "nonInterestIncome": "None", "operatingExpenses": "3943288", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486912467", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189081", "sellingGeneralAndAdministrative": "2235635", "netIncomeFromContinuingOperations": "-602317" }, "balance": { "goodwill": "None", "inventory": "71680", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "65412298", "longTermDebt": "None", "shortTermDebt": "41749252", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "20259", "reportedCurrency": "USD", "retainedEarnings": "-6657919", "totalLiabilities": "52582561", "otherCurrentAssets": "39688224", "totalCurrentAssets": "58987517", "currentLongTermDebt": "41749252", "longTermInvestments": "2418596", "shortTermInvestments": "None", "currentNetReceivables": "18762935", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6424781", "currentAccountsPayable": "7997046", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41749252", "totalShareholderEquity": "4416247", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2195191", "totalCurrentLiabilities": "52582561", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "464678", "commonStockSharesOutstanding": "22300000", "intangibleAssetsExcludingGoodwill": "20259", "cashAndCashEquivalentsAtCarryingValue": "464678", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-602317", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "8878267", "operatingCashflow": "48219008", "capitalExpenditures": "32740", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5513329", "cashflowFromInvestment": "-9645435", "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": "189081", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2517577, "total_current_assets": 20761273, "total_assets": 138967733, "short_term_debt": null, "long_term_debt": 32175020, "total_debt": 32175020, "total_liabilities": 104919675, "total_equity": -3812053, "shares_outstanding": 21900000, "goodwill_and_intangibles": 6164781 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 132173, "ticker_id": 7367, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "973644", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "138967733", "longTermDebt": "32175020", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6164781", "reportedCurrency": "USD", "retainedEarnings": "-4316467", "totalLiabilities": "104919675", "otherCurrentAssets": "6918026", "totalCurrentAssets": "20761273", "currentLongTermDebt": "23360118", "longTermInvestments": "2261433", "shortTermInvestments": "None", "currentNetReceivables": "7522465", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118206460", "currentAccountsPayable": "763343", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-3812053", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1", "totalCurrentLiabilities": "72744655", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32175020", "cashAndShortTermInvestments": "2517577", "commonStockSharesOutstanding": "21900000", "intangibleAssetsExcludingGoodwill": "6164781", "cashAndCashEquivalentsAtCarryingValue": "2517577", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2517577, "short_term_investments": null, "net_receivables": 7522465, "inventory": 973644, "other_current_assets": null, "total_current_assets": 20761273, "net_ppe": null, "goodwill": null, "intangible_assets": 6164781, "goodwill_and_intangibles": 6164781, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 118206460, "total_assets": 138967733, "short_term_debt": null, "accounts_payable": 763343, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72744655, "long_term_debt": 32175020, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32175020, "total_liabilities": 104919675, "total_debt": 32175020, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4316467, "total_equity": -3812053, "shares_outstanding": 21900000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "973644", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "138967733", "longTermDebt": "32175020", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6164781", "reportedCurrency": "USD", "retainedEarnings": "-4316467", "totalLiabilities": "104919675", "otherCurrentAssets": "6918026", "totalCurrentAssets": "20761273", "currentLongTermDebt": "23360118", "longTermInvestments": "2261433", "shortTermInvestments": "None", "currentNetReceivables": "7522465", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118206460", "currentAccountsPayable": "763343", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-3812053", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1", "totalCurrentLiabilities": "72744655", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32175020", "cashAndShortTermInvestments": "2517577", "commonStockSharesOutstanding": "21900000", "intangibleAssetsExcludingGoodwill": "6164781", "cashAndCashEquivalentsAtCarryingValue": "2517577", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1636842, "total_current_assets": 17826651, "total_assets": 110407704, "short_term_debt": 33130749, "long_term_debt": null, "total_debt": 33130749, "total_liabilities": 73900393, "total_equity": -1858806, "shares_outstanding": 22300000, "goodwill_and_intangibles": 6114681 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 132175, "ticker_id": 7367, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "85840", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "110407704", "longTermDebt": "None", "shortTermDebt": "33130749", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6114681", "reportedCurrency": "USD", "retainedEarnings": "-2428158", "totalLiabilities": "73900393", "otherCurrentAssets": "4199562", "totalCurrentAssets": "17826651", "currentLongTermDebt": "33130749", "longTermInvestments": "2219391", "shortTermInvestments": "None", "currentNetReceivables": "11904407", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92581053", "currentAccountsPayable": "11344416", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33130749", "totalShareholderEquity": "-1858806", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25902182", "totalCurrentLiabilities": "73900393", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1636842", "commonStockSharesOutstanding": "22300000", "intangibleAssetsExcludingGoodwill": "6114681", "cashAndCashEquivalentsAtCarryingValue": "1636842", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1636842, "short_term_investments": null, "net_receivables": 11904407, "inventory": 85840, "other_current_assets": null, "total_current_assets": 17826651, "net_ppe": null, "goodwill": null, "intangible_assets": 6114681, "goodwill_and_intangibles": 6114681, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 92581053, "total_assets": 110407704, "short_term_debt": 33130749, "accounts_payable": 11344416, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73900393, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 73900393, "total_debt": 33130749, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2428158, "total_equity": -1858806, "shares_outstanding": 22300000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "85840", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "110407704", "longTermDebt": "None", "shortTermDebt": "33130749", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6114681", "reportedCurrency": "USD", "retainedEarnings": "-2428158", "totalLiabilities": "73900393", "otherCurrentAssets": "4199562", "totalCurrentAssets": "17826651", "currentLongTermDebt": "33130749", "longTermInvestments": "2219391", "shortTermInvestments": "None", "currentNetReceivables": "11904407", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92581053", "currentAccountsPayable": "11344416", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33130749", "totalShareholderEquity": "-1858806", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25902182", "totalCurrentLiabilities": "73900393", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1636842", "commonStockSharesOutstanding": "22300000", "intangibleAssetsExcludingGoodwill": "6114681", "cashAndCashEquivalentsAtCarryingValue": "1636842", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272895, "total_current_assets": 18049402, "total_assets": 89695076, "short_term_debt": 25788560, "long_term_debt": null, "total_debt": 25788560, "total_liabilities": 57318539, "total_equity": -2849354, "shares_outstanding": null, "goodwill_and_intangibles": 6207309 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 132176, "ticker_id": 7367, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:41.438043+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "873720", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "89695076", "longTermDebt": "None", "shortTermDebt": "25788560", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6207309", "reportedCurrency": "None", "retainedEarnings": "-3383846", "totalLiabilities": "57318539", "otherCurrentAssets": "3771537", "totalCurrentAssets": "18049402", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13131250", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71645674", "currentAccountsPayable": "1294480", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25788560", "totalShareholderEquity": "-2849354", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28607151", "totalCurrentLiabilities": "57318539", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "272895", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "6207309", "cashAndCashEquivalentsAtCarryingValue": "272895", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272895, "short_term_investments": null, "net_receivables": 13131250, "inventory": 873720, "other_current_assets": null, "total_current_assets": 18049402, "net_ppe": null, "goodwill": null, "intangible_assets": 6207309, "goodwill_and_intangibles": 6207309, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 71645674, "total_assets": 89695076, "short_term_debt": 25788560, "accounts_payable": 1294480, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57318539, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 57318539, "total_debt": 25788560, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3383846, "total_equity": -2849354, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "873720", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "89695076", "longTermDebt": "None", "shortTermDebt": "25788560", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6207309", "reportedCurrency": "None", "retainedEarnings": "-3383846", "totalLiabilities": "57318539", "otherCurrentAssets": "3771537", "totalCurrentAssets": "18049402", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13131250", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71645674", "currentAccountsPayable": "1294480", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25788560", "totalShareholderEquity": "-2849354", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28607151", "totalCurrentLiabilities": "57318539", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "272895", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "6207309", "cashAndCashEquivalentsAtCarryingValue": "272895", "accumulatedDepreciationAmortizationPPE": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }