{ "ticker": { "uuid": "d978e5a1-c87e-4b1a-a6df-c52baaee11f3", "symbol": "HOVR", "name": "New Horizon Aircraft Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/d978e5a1-c87e-4b1a-a6df-c52baaee11f3/", "api_url": "https://sharemaestro.com/factors/api/tickers/d978e5a1-c87e-4b1a-a6df-c52baaee11f3/" }, "ticker_metadata": { "id": 6460, "uuid": "d978e5a1-c87e-4b1a-a6df-c52baaee11f3", "symbol": "HOVR", "name": "New Horizon Aircraft Ltd", "asset_type": "equity", "market_cap": 160111000, "stock_exchange_id": 2, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "New Horizon Aircraft Ltd (HOVR) is an innovative aerospace firm at the forefront of transforming the aviation industry with its advanced aircraft designed for both commercial and cargo applications. Committed to sustainability, the company harnesses state-of-the-art technologies to address the increasing need for eco-friendly air travel solutions. With a robust project pipeline and strategic alliances, HOVR is well-positioned to capitalize on emerging market opportunities, making it an attractive investment prospect for institutional investors focused on aerospace advancements and sustainability initiatives.", "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": "d978e5a1-c87e-4b1a-a6df-c52baaee11f3", "symbol": "HOVR", "name": "New Horizon Aircraft Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/d978e5a1-c87e-4b1a-a6df-c52baaee11f3/", "api_url": "https://sharemaestro.com/factors/api/tickers/d978e5a1-c87e-4b1a-a6df-c52baaee11f3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.51, "quality": 0.5, "momentum": 0.5, "coverage": 0.636, "confidence": 0.636, "delta": null }, "headline_factors": { "price": 2.26, "market_cap": 100184023.64, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.8455, "piotroski_f_score": 3, "momentum_12_1": 1.5561, "volatility_252d": 1.1359 }, "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": 0.4286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:25.200161+00:00", "batch_id": "" }, "size": { "price_close": 2.26, "market_cap": 100184023.64, "market_cap_usd": 100184023.64, "enterprise_value": 73346943.64, "shares_outstanding": 44329214, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 5.1944, "ptbv_ratio": 5.2509, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -5.9969, "ev_ebitda": null, "ev_ebit": -2.1587, "ev_sales": null, "ev_fcf": -4.3905, "earnings_yield": null, "fcf_yield": -0.2278, "price_to_sales": null, "price_to_book": 5.1944, "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": -1.8455, "roa": -1.1902, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.4694, "accruals_ratio": -0.5995, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 3.0661, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5506, "net_debt_to_ebitda": 0.7933, "debt_to_assets": 0.0006, "interest_coverage": null, "current_ratio": 14.8087, "quick_ratio": 14.8087, "net_debt": -26837080, "local_beta": 0.0027, "volatility_252d": 1.1359, "volatility_60d": 2.6443, "max_drawdown_12m": -0.5567, "risk_adjusted_momentum": 1.3699 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0544, "price_return_3m": 0.1771, "price_return_6m": 0.2768, "price_return_9m": 0.4125, "price_return_12m": 1.4171, "price_return_12m_ex1m": 1.5561, "momentum_6m": 0.2768, "momentum_12m": 1.4171, "momentum_12_1": 1.5561, "distance_from_52w_high": -0.2803, "distance_from_52w_low": 0.7519, "relative_strength": 1.2592 }, "raw_ttm": { "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": -33977357.8, "ebitda_ttm": -33829280.8, "net_income_ttm": -35593472.2, "eps_diluted_ttm": -0.8029, "operating_cash_flow_ttm": -17665898, "capital_expenditure_ttm": 960043.4, "fcf_ttm": -16705854.6, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 26856190, "total_current_assets": 28745433, "total_current_liabilities": 1941115, "net_ppe": null, "total_assets": 29905734, "total_debt": 19110, "total_equity": 19286932, "net_working_capital": -32762, "book_value_per_share": 0.4351, "retained_earnings": -49053431, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 19079443, "tangible_book_per_share": 0.4304 }, "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": 49, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 49, "yield_composite": 49, "svqf_composite": 51, "vc1_composite": 50, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.505, "os_score": 0.55, "value_percentile": 0.51, "quality_percentile": 0.5, "momentum_percentile": 0.5, "factor_coverage": 0.636, "signal_confidence": 0.636, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 53, "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": 2091, "ticker_id": 6460, "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": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:25.200161+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.26, "market_cap": 100184023.64, "market_cap_usd": 100184023.64, "enterprise_value": 73346943.64, "shares_outstanding": 44329214, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.19439917, "ptbv_ratio": 5.25088828, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -5.99694096, "ev_ebitda": null, "ev_ebit": -2.15870063, "ev_sales": null, "ev_fcf": -4.39049336, "earnings_yield": null, "fcf_yield": -0.22776484, "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": -1.84547092, "roa": -1.19018888, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.46935164, "accruals_ratio": -0.59946946, "sbc_to_revenue": null, "debt_to_equity": 0.55056973, "net_debt_to_ebitda": 0.79330921, "debt_to_assets": 0.00063901, "interest_coverage": null, "current_ratio": 14.80872231, "quick_ratio": 14.80872231, "net_debt": -26837080, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 3.066144, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05439331, "price_return_3m": 0.17708333, "price_return_6m": 0.27683616, "price_return_9m": 0.4125, "price_return_12m": 1.4171123, "price_return_12m_ex1m": 1.55614973, "distance_from_52w_high": -0.28025478, "distance_from_52w_low": 0.75193798, "relative_strength": 1.25917125, "local_beta": 0.0027, "volatility_252d": 1.135923, "volatility_60d": 2.644273, "max_drawdown_12m": -0.55670103, "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": -33977357.8, "ebitda_ttm": -33829280.8, "net_income_ttm": -35593472.2, "eps_diluted_ttm": -0.80293488, "operating_cash_flow_ttm": -17665898, "capital_expenditure_ttm": 960043.4, "fcf_ttm": -16705854.6, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 26856190, "total_current_assets": 28745433, "total_current_liabilities": 1941115, "net_ppe": null, "total_assets": 29905734, "total_debt": 19110, "total_equity": 19286932, "net_working_capital": -32762, "book_value_per_share": 0.43508401, "retained_earnings": -49053431, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 19079443, "tangible_book_per_share": 0.43040337, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 49, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 49, "yield_composite": 49, "svqf_composite": 51, "vc1_composite": 50, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.636, "signal_confidence": 0.636, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 53, "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": 2.26, "os": 0.55, "value": 0.51, "quality": 0.5, "momentum": 0.5, "confidence": 0.636, "coverage": 0.636, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.8455, "momentum_12_1": 1.5561, "complete_fields": { "id": 2091, "ticker_id": 6460, "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": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:25.200161+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.26, "market_cap": 100184023.64, "market_cap_usd": 100184023.64, "enterprise_value": 73346943.64, "shares_outstanding": 44329214, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.19439917, "ptbv_ratio": 5.25088828, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -5.99694096, "ev_ebitda": null, "ev_ebit": -2.15870063, "ev_sales": null, "ev_fcf": -4.39049336, "earnings_yield": null, "fcf_yield": -0.22776484, "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": -1.84547092, "roa": -1.19018888, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.46935164, "accruals_ratio": -0.59946946, "sbc_to_revenue": null, "debt_to_equity": 0.55056973, "net_debt_to_ebitda": 0.79330921, "debt_to_assets": 0.00063901, "interest_coverage": null, "current_ratio": 14.80872231, "quick_ratio": 14.80872231, "net_debt": -26837080, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 3.066144, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05439331, "price_return_3m": 0.17708333, "price_return_6m": 0.27683616, "price_return_9m": 0.4125, "price_return_12m": 1.4171123, "price_return_12m_ex1m": 1.55614973, "distance_from_52w_high": -0.28025478, "distance_from_52w_low": 0.75193798, "relative_strength": 1.25917125, "local_beta": 0.0027, "volatility_252d": 1.135923, "volatility_60d": 2.644273, "max_drawdown_12m": -0.55670103, "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": -33977357.8, "ebitda_ttm": -33829280.8, "net_income_ttm": -35593472.2, "eps_diluted_ttm": -0.80293488, "operating_cash_flow_ttm": -17665898, "capital_expenditure_ttm": 960043.4, "fcf_ttm": -16705854.6, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 26856190, "total_current_assets": 28745433, "total_current_liabilities": 1941115, "net_ppe": null, "total_assets": 29905734, "total_debt": 19110, "total_equity": 19286932, "net_working_capital": -32762, "book_value_per_share": 0.43508401, "retained_earnings": -49053431, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 19079443, "tangible_book_per_share": 0.43040337, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 49, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 49, "yield_composite": 49, "svqf_composite": 51, "vc1_composite": 50, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.636, "signal_confidence": 0.636, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 53, "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -13585000, "ebitda": -13447000, "pretax_income": 5200000, "tax_provision": null, "net_income": 5200000, "net_income_to_common": 5200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10355917, "total_current_assets": 11214908, "total_assets": 11542862, "short_term_debt": 30188, "long_term_debt": null, "total_debt": 30188, "total_liabilities": 7988890, "total_equity": 3553972, "shares_outstanding": 30760000, "goodwill_and_intangibles": 208572 }, "cash_flow": { "operating_cash_flow": -12777833, "capital_expenditure": 194850, "free_cash_flow": -12582983, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89772, "ticker_id": 6460, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13585000", "ebitda": "-13447000", "netIncome": "5200000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "5200000", "interestExpense": "None", "operatingIncome": "-13585000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "13585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3660000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000", "sellingGeneralAndAdministrative": "9925000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "116035130", "currentDebt": "None", "investments": "None", "totalAssets": "11542862", "longTermDebt": "None", "shortTermDebt": "30188", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "208572", "reportedCurrency": "None", "retainedEarnings": "-13012477", "totalLiabilities": "7988890", "otherCurrentAssets": "727260", "totalCurrentAssets": "11214908", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131730", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327953", "currentAccountsPayable": "931717", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41165", "totalShareholderEquity": "3553972", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "857618", "totalCurrentLiabilities": "1819523", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6169366", "cashAndShortTermInvestments": "10355917", "commonStockSharesOutstanding": "30760000", "intangibleAssetsExcludingGoodwill": "208572", "cashAndCashEquivalentsAtCarryingValue": "10355917", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7135388", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-12777833", "capitalExpenditures": "194850", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20836705", "cashflowFromInvestment": "-194850", "stockBasedCompensation": "2047307", "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": "189362", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 3660000, "selling_general_admin": 9925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13585000, "depreciation_amortisation": 138000, "ebitda": -13447000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 5200000, "tax_provision": null, "effective_tax_rate": null, "net_income": 5200000, "net_income_continuing_ops": null, "net_income_to_common": 5200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10355917, "short_term_investments": null, "net_receivables": 131730, "inventory": null, "other_current_assets": null, "total_current_assets": 11214908, "net_ppe": null, "goodwill": null, "intangible_assets": 208572, "goodwill_and_intangibles": 208572, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 327953, "total_assets": 11542862, "short_term_debt": 30188, "accounts_payable": 931717, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1819523, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6169366, "total_liabilities": 7988890, "total_debt": 30188, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13012477, "total_equity": 3553972, "shares_outstanding": 30760000, "operating_cash_flow": -12777833, "stock_based_compensation": 2047307, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194850, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194850, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20836705, "free_cash_flow": -12582983, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13585000", "ebitda": "-13447000", "netIncome": "5200000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "5200000", "interestExpense": "None", "operatingIncome": "-13585000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "13585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3660000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000", "sellingGeneralAndAdministrative": "9925000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "116035130", "currentDebt": "None", "investments": "None", "totalAssets": "11542862", "longTermDebt": "None", "shortTermDebt": "30188", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "208572", "reportedCurrency": "None", "retainedEarnings": "-13012477", "totalLiabilities": "7988890", "otherCurrentAssets": "727260", "totalCurrentAssets": "11214908", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131730", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327953", "currentAccountsPayable": "931717", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41165", "totalShareholderEquity": "3553972", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "857618", "totalCurrentLiabilities": "1819523", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6169366", "cashAndShortTermInvestments": "10355917", "commonStockSharesOutstanding": "30760000", "intangibleAssetsExcludingGoodwill": "208572", "cashAndCashEquivalentsAtCarryingValue": "10355917", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7135388", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-12777833", "capitalExpenditures": "194850", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20836705", "cashflowFromInvestment": "-194850", "stockBasedCompensation": "2047307", "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": "189362", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -4624000, "ebitda": -4568000, "pretax_income": -8160000, "tax_provision": null, "net_income": -8160000, "net_income_to_common": -8160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1816000, "total_current_assets": 4664000, "total_assets": 4944000, "short_term_debt": 44000, "long_term_debt": null, "total_debt": 44000, "total_liabilities": 22877000, "total_equity": -17933000, "shares_outstanding": 10717000, "goodwill_and_intangibles": 152000 }, "cash_flow": { "operating_cash_flow": -3308000, "capital_expenditure": 209000, "free_cash_flow": -3099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89777, "ticker_id": 6460, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4624000", "ebitda": "-4568000", "netIncome": "-8160000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-8160000", "interestExpense": "164325", "operatingIncome": "-4624000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "123000", "nonInterestIncome": "None", "operatingExpenses": "4624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "880000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56000", "sellingGeneralAndAdministrative": "3744000", "netIncomeFromContinuingOperations": "5200000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "74406000", "currentDebt": "None", "investments": "None", "totalAssets": "4944000", "longTermDebt": "None", "shortTermDebt": "44000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-14683000", "totalLiabilities": "22877000", "otherCurrentAssets": "2431000", "totalCurrentAssets": "4664000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280000", "currentAccountsPayable": "715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74000", "totalShareholderEquity": "-17933000", "capitalLeaseObligations": "30000", "otherCurrentLiabilities": "574000", "totalCurrentLiabilities": "1333000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21544000", "cashAndShortTermInvestments": "1816000", "commonStockSharesOutstanding": "10717000", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "1816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8160000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3308000", "capitalExpenditures": "209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5105000", "cashflowFromInvestment": "-209000", "stockBasedCompensation": "66000", "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": "56000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 880000, "selling_general_admin": 3744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4624000, "depreciation_amortisation": 56000, "ebitda": -4568000, "interest_expense": 164325, "interest_income": null, "other_non_operating": null, "pretax_income": -8160000, "tax_provision": null, "effective_tax_rate": null, "net_income": -8160000, "net_income_continuing_ops": 5200000, "net_income_to_common": -8160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1816000, "short_term_investments": null, "net_receivables": 417000, "inventory": null, "other_current_assets": null, "total_current_assets": 4664000, "net_ppe": null, "goodwill": null, "intangible_assets": 152000, "goodwill_and_intangibles": 152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 280000, "total_assets": 4944000, "short_term_debt": 44000, "accounts_payable": 715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1333000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21544000, "total_liabilities": 22877000, "total_debt": 44000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14683000, "total_equity": -17933000, "shares_outstanding": 10717000, "operating_cash_flow": -3308000, "stock_based_compensation": 66000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5105000, "free_cash_flow": -3099000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4624000", "ebitda": "-4568000", "netIncome": "-8160000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-8160000", "interestExpense": "164325", "operatingIncome": "-4624000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "123000", "nonInterestIncome": "None", "operatingExpenses": "4624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "880000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56000", "sellingGeneralAndAdministrative": "3744000", "netIncomeFromContinuingOperations": "5200000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "74406000", "currentDebt": "None", "investments": "None", "totalAssets": "4944000", "longTermDebt": "None", "shortTermDebt": "44000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-14683000", "totalLiabilities": "22877000", "otherCurrentAssets": "2431000", "totalCurrentAssets": "4664000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280000", "currentAccountsPayable": "715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74000", "totalShareholderEquity": "-17933000", "capitalLeaseObligations": "30000", "otherCurrentLiabilities": "574000", "totalCurrentLiabilities": "1333000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21544000", "cashAndShortTermInvestments": "1816000", "commonStockSharesOutstanding": "10717000", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "1816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8160000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3308000", "capitalExpenditures": "209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5105000", "cashflowFromInvestment": "-209000", "stockBasedCompensation": "66000", "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": "56000", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1666371, "ebitda": -7826371, "pretax_income": -8160000, "tax_provision": 1095448, "net_income": -6037408, "net_income_to_common": -6037408, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1816000, "total_current_assets": 4664000, "total_assets": 4944000, "short_term_debt": 44000, "long_term_debt": null, "total_debt": 44000, "total_liabilities": 22877000, "total_equity": -17933000, "shares_outstanding": 17856214, "goodwill_and_intangibles": 152000 }, "cash_flow": { "operating_cash_flow": -3308000, "capital_expenditure": 209000, "free_cash_flow": -3099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89782, "ticker_id": 6460, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1666371", "ebitda": "-7826371", "netIncome": "-6037408", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "5216421", "incomeBeforeTax": "-8160000", "interestExpense": "None", "operatingIncome": "-1666371", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1095448", "reportedCurrency": "CAD", "netInterestIncome": "5216421", "nonInterestIncome": "None", "operatingExpenses": "1666371", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "880000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-6160000", "sellingGeneralAndAdministrative": "3744000", "netIncomeFromContinuingOperations": "8614602" }, "balance": { "goodwill": "None", "inventory": "-2742367", "commonStock": "74406000", "currentDebt": "None", "investments": "None", "totalAssets": "4944000", "longTermDebt": "None", "shortTermDebt": "44000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-14683000", "totalLiabilities": "22877000", "otherCurrentAssets": "2431000", "totalCurrentAssets": "4664000", "currentLongTermDebt": "175000", "longTermInvestments": "None", "shortTermInvestments": "1799862", "currentNetReceivables": "417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280000", "currentAccountsPayable": "715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74000", "totalShareholderEquity": "-17933000", "capitalLeaseObligations": "74000", "otherCurrentLiabilities": "574000", "totalCurrentLiabilities": "1333000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21544000", "cashAndShortTermInvestments": "1816000", "commonStockSharesOutstanding": "17856214", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "1816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8160000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3308000", "capitalExpenditures": "209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5105000", "cashflowFromInvestment": "-209000", "stockBasedCompensation": "66000", "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": "56000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 880000, "selling_general_admin": 3744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1666371, "depreciation_amortisation": -6160000, "ebitda": -7826371, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -8160000, "tax_provision": 1095448, "effective_tax_rate": null, "net_income": -6037408, "net_income_continuing_ops": 8614602, "net_income_to_common": -6037408, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1816000, "short_term_investments": 1799862, "net_receivables": 417000, "inventory": -2742367, "other_current_assets": null, "total_current_assets": 4664000, "net_ppe": null, "goodwill": null, "intangible_assets": 152000, "goodwill_and_intangibles": 152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 280000, "total_assets": 4944000, "short_term_debt": 44000, "accounts_payable": 715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1333000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21544000, "total_liabilities": 22877000, "total_debt": 44000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14683000, "total_equity": -17933000, "shares_outstanding": 17856214, "operating_cash_flow": -3308000, "stock_based_compensation": 66000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5105000, "free_cash_flow": -3099000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1666371", "ebitda": "-7826371", "netIncome": "-6037408", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "5216421", "incomeBeforeTax": "-8160000", "interestExpense": "None", "operatingIncome": "-1666371", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1095448", "reportedCurrency": "CAD", "netInterestIncome": "5216421", "nonInterestIncome": "None", "operatingExpenses": "1666371", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "880000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-6160000", "sellingGeneralAndAdministrative": "3744000", "netIncomeFromContinuingOperations": "8614602" }, "balance": { "goodwill": "None", "inventory": "-2742367", "commonStock": "74406000", "currentDebt": "None", "investments": "None", "totalAssets": "4944000", "longTermDebt": "None", "shortTermDebt": "44000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-14683000", "totalLiabilities": "22877000", "otherCurrentAssets": "2431000", "totalCurrentAssets": "4664000", "currentLongTermDebt": "175000", "longTermInvestments": "None", "shortTermInvestments": "1799862", "currentNetReceivables": "417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280000", "currentAccountsPayable": "715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74000", "totalShareholderEquity": "-17933000", "capitalLeaseObligations": "74000", "otherCurrentLiabilities": "574000", "totalCurrentLiabilities": "1333000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21544000", "cashAndShortTermInvestments": "1816000", "commonStockSharesOutstanding": "17856214", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "1816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8160000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3308000", "capitalExpenditures": "209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5105000", "cashflowFromInvestment": "-209000", "stockBasedCompensation": "66000", "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": "56000", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 435959, "gross_profit": -435959, "ebit": -1463000, "ebitda": -1436000, "pretax_income": -1247000, "tax_provision": 64620, "net_income": -1247000, "net_income_to_common": -1247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227969, "total_current_assets": 245478, "total_assets": 1411575, "short_term_debt": 1268059, "long_term_debt": 263131, "total_debt": 1531190, "total_liabilities": 1825067, "total_equity": -413492, "shares_outstanding": 7326000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1009965, "capital_expenditure": 77207, "free_cash_flow": -932758, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89787, "ticker_id": 6460, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1463000", "ebitda": "-1436000", "netIncome": "-1247000", "grossProfit": "-435959", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "435959", "interestIncome": "None", "incomeBeforeTax": "-1247000", "interestExpense": "74329", "operatingIncome": "-1463000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "64620", "reportedCurrency": "CAD", "netInterestIncome": "-74329", "nonInterestIncome": "None", "operatingExpenses": "1463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "676000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435959", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27000", "sellingGeneralAndAdministrative": "787000", "netIncomeFromContinuingOperations": "-1169692" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5083009", "currentDebt": "None", "investments": "None", "totalAssets": "1411575", "longTermDebt": "263131", "shortTermDebt": "1268059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5551133", "totalLiabilities": "1825067", "otherCurrentAssets": "2509", "totalCurrentAssets": "245478", "currentLongTermDebt": "1219099", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1166097", "currentAccountsPayable": "186560", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1604726", "totalShareholderEquity": "-413492", "capitalLeaseObligations": "122496", "otherCurrentLiabilities": "33781", "totalCurrentLiabilities": "1488400", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336667", "cashAndShortTermInvestments": "227969", "commonStockSharesOutstanding": "7326000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227969", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1169692", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1009965", "capitalExpenditures": "77207", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1310819", "cashflowFromInvestment": "-77207", "stockBasedCompensation": "54632", "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": "26946", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 435959, "gross_profit": -435959, "research_and_development": 676000, "selling_general_admin": 787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1463000, "depreciation_amortisation": 27000, "ebitda": -1436000, "interest_expense": 74329, "interest_income": null, "other_non_operating": null, "pretax_income": -1247000, "tax_provision": 64620, "effective_tax_rate": null, "net_income": -1247000, "net_income_continuing_ops": -1169692, "net_income_to_common": -1247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227969, "short_term_investments": null, "net_receivables": 15000, "inventory": null, "other_current_assets": null, "total_current_assets": 245478, "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": 1166097, "total_assets": 1411575, "short_term_debt": 1268059, "accounts_payable": 186560, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1488400, "long_term_debt": 263131, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336667, "total_liabilities": 1825067, "total_debt": 1531190, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5551133, "total_equity": -413492, "shares_outstanding": 7326000, "operating_cash_flow": -1009965, "stock_based_compensation": 54632, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77207, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77207, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1310819, "free_cash_flow": -932758, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1463000", "ebitda": "-1436000", "netIncome": "-1247000", "grossProfit": "-435959", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "435959", "interestIncome": "None", "incomeBeforeTax": "-1247000", "interestExpense": "74329", "operatingIncome": "-1463000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "64620", "reportedCurrency": "CAD", "netInterestIncome": "-74329", "nonInterestIncome": "None", "operatingExpenses": "1463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "676000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435959", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27000", "sellingGeneralAndAdministrative": "787000", "netIncomeFromContinuingOperations": "-1169692" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5083009", "currentDebt": "None", "investments": "None", "totalAssets": "1411575", "longTermDebt": "263131", "shortTermDebt": "1268059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5551133", "totalLiabilities": "1825067", "otherCurrentAssets": "2509", "totalCurrentAssets": "245478", "currentLongTermDebt": "1219099", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1166097", "currentAccountsPayable": "186560", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1604726", "totalShareholderEquity": "-413492", "capitalLeaseObligations": "122496", "otherCurrentLiabilities": "33781", "totalCurrentLiabilities": "1488400", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336667", "cashAndShortTermInvestments": "227969", "commonStockSharesOutstanding": "7326000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227969", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1169692", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1009965", "capitalExpenditures": "77207", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1310819", "cashflowFromInvestment": "-77207", "stockBasedCompensation": "54632", "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": "26946", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 613386, "gross_profit": -613386, "ebit": -1780256, "ebitda": -1756000, "pretax_income": -1652000, "tax_provision": 144068, "net_income": -1652000, "net_income_to_common": -1652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4322, "total_current_assets": 6831, "total_assets": 1164021, "short_term_debt": 147630, "long_term_debt": 1984832, "total_debt": 2132462, "total_liabilities": 2441785, "total_equity": -1277764, "shares_outstanding": 6897000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1623228, "capital_expenditure": 130575, "free_cash_flow": -1492653, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89791, "ticker_id": 6460, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1780256", "ebitda": "-1756000", "netIncome": "-1652000", "grossProfit": "-613386", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "613386", "interestIncome": "None", "incomeBeforeTax": "-1652000", "interestExpense": "2151", "operatingIncome": "-1780000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "144068", "reportedCurrency": "CAD", "netInterestIncome": "-2151", "nonInterestIncome": "None", "operatingExpenses": "1780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "666019", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613386", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24256", "sellingGeneralAndAdministrative": "501372", "netIncomeFromContinuingOperations": "-1652956" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3103677", "currentDebt": "None", "investments": "None", "totalAssets": "1164021", "longTermDebt": "1984832", "shortTermDebt": "147630", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-4381441", "totalLiabilities": "2441785", "otherCurrentAssets": "2509", "totalCurrentAssets": "6831", "currentLongTermDebt": "90110", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1157190", "currentAccountsPayable": "159908", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2254958", "totalShareholderEquity": "-1277764", "capitalLeaseObligations": "180016", "otherCurrentLiabilities": "26919", "totalCurrentLiabilities": "334457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2107328", "cashAndShortTermInvestments": "4322", "commonStockSharesOutstanding": "6897000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4322", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1652956", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1623228", "capitalExpenditures": "130575", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1598821", "cashflowFromInvestment": "-130575", "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": "24256", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 613386, "gross_profit": -613386, "research_and_development": 666019, "selling_general_admin": 501372, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1780256, "depreciation_amortisation": 24256, "ebitda": -1756000, "interest_expense": 2151, "interest_income": null, "other_non_operating": null, "pretax_income": -1652000, "tax_provision": 144068, "effective_tax_rate": null, "net_income": -1652000, "net_income_continuing_ops": -1652956, "net_income_to_common": -1652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4322, "short_term_investments": null, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 6831, "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": 1157190, "total_assets": 1164021, "short_term_debt": 147630, "accounts_payable": 159908, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 334457, "long_term_debt": 1984832, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2107328, "total_liabilities": 2441785, "total_debt": 2132462, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4381441, "total_equity": -1277764, "shares_outstanding": 6897000, "operating_cash_flow": -1623228, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130575, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130575, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1598821, "free_cash_flow": -1492653, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1780256", "ebitda": "-1756000", "netIncome": "-1652000", "grossProfit": "-613386", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "613386", "interestIncome": "None", "incomeBeforeTax": "-1652000", "interestExpense": "2151", "operatingIncome": "-1780000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "144068", "reportedCurrency": "CAD", "netInterestIncome": "-2151", "nonInterestIncome": "None", "operatingExpenses": "1780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "666019", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613386", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24256", "sellingGeneralAndAdministrative": "501372", "netIncomeFromContinuingOperations": "-1652956" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3103677", "currentDebt": "None", "investments": "None", "totalAssets": "1164021", "longTermDebt": "1984832", "shortTermDebt": "147630", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-4381441", "totalLiabilities": "2441785", "otherCurrentAssets": "2509", "totalCurrentAssets": "6831", "currentLongTermDebt": "90110", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1157190", "currentAccountsPayable": "159908", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2254958", "totalShareholderEquity": "-1277764", "capitalLeaseObligations": "180016", "otherCurrentLiabilities": "26919", "totalCurrentLiabilities": "334457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2107328", "cashAndShortTermInvestments": "4322", "commonStockSharesOutstanding": "6897000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4322", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1652956", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1623228", "capitalExpenditures": "130575", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1598821", "cashflowFromInvestment": "-130575", "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": "24256", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -10359440, "ebitda": -10359440, "pretax_income": -9417548, "tax_provision": null, "net_income": -9417548, "net_income_to_common": -9417548, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26856190, "total_current_assets": 28745433, "total_assets": 29905734, "short_term_debt": 19110, "long_term_debt": null, "total_debt": 19110, "total_liabilities": 10618801, "total_equity": 19286932, "shares_outstanding": 44329214, "goodwill_and_intangibles": 207489 }, "cash_flow": { "operating_cash_flow": -9305614, "capital_expenditure": 191108.4, "free_cash_flow": -9114505.6, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89770, "ticker_id": 6460, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-10359440", "netIncome": "-9417548", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-9417548", "interestExpense": "None", "operatingIncome": "-10359440", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10359440", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5846551", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4512888", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "152817101", "currentDebt": "None", "investments": "None", "totalAssets": "29905734", "longTermDebt": "None", "shortTermDebt": "19110", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "207489", "reportedCurrency": "None", "retainedEarnings": "-49053431", "totalLiabilities": "10618801", "otherCurrentAssets": "1597985", "totalCurrentAssets": "28745433", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291257", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1160301", "currentAccountsPayable": "1501566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19110", "totalShareholderEquity": "19286932", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "420437", "totalCurrentLiabilities": "1941115", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8677686", "cashAndShortTermInvestments": "26856190", "commonStockSharesOutstanding": "44329214", "intangibleAssetsExcludingGoodwill": "207489", "cashAndCashEquivalentsAtCarryingValue": "26856190", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9417548", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-9305614", "capitalExpenditures": "191108.4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3176494", "cashflowFromInvestment": "-191108.40", "stockBasedCompensation": "5775568", "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": "107839", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 5846551, "selling_general_admin": 4512888, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10359440, "depreciation_amortisation": null, "ebitda": -10359440, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -9417548, "tax_provision": null, "effective_tax_rate": null, "net_income": -9417548, "net_income_continuing_ops": null, "net_income_to_common": -9417548, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26856190, "short_term_investments": null, "net_receivables": 291257, "inventory": null, "other_current_assets": null, "total_current_assets": 28745433, "net_ppe": null, "goodwill": null, "intangible_assets": 207489, "goodwill_and_intangibles": 207489, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1160301, "total_assets": 29905734, "short_term_debt": 19110, "accounts_payable": 1501566, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1941115, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8677686, "total_liabilities": 10618801, "total_debt": 19110, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49053431, "total_equity": 19286932, "shares_outstanding": 44329214, "operating_cash_flow": -9305614, "stock_based_compensation": 5775568, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191108.4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191108.4, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3176494, "free_cash_flow": -9114505.6, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-10359440", "netIncome": "-9417548", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-9417548", "interestExpense": "None", "operatingIncome": "-10359440", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10359440", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5846551", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4512888", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "152817101", "currentDebt": "None", "investments": "None", "totalAssets": "29905734", "longTermDebt": "None", "shortTermDebt": "19110", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "207489", "reportedCurrency": "None", "retainedEarnings": "-49053431", "totalLiabilities": "10618801", "otherCurrentAssets": "1597985", "totalCurrentAssets": "28745433", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291257", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1160301", "currentAccountsPayable": "1501566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19110", "totalShareholderEquity": "19286932", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "420437", "totalCurrentLiabilities": "1941115", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8677686", "cashAndShortTermInvestments": "26856190", "commonStockSharesOutstanding": "44329214", "intangibleAssetsExcludingGoodwill": "207489", "cashAndCashEquivalentsAtCarryingValue": "26856190", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9417548", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-9305614", "capitalExpenditures": "191108.4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3176494", "cashflowFromInvestment": "-191108.40", "stockBasedCompensation": "5775568", "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": "107839", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 57077, "gross_profit": -57077, "ebit": -8661917.8, "ebitda": -8604840.8, "pretax_income": -8661924.2, "tax_provision": null, "net_income": -8661924.2, "net_income_to_common": -8661924.2, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24304000, "total_current_assets": 24843000, "total_assets": 25638000, "short_term_debt": 19000, "long_term_debt": null, "total_debt": 19000, "total_liabilities": 11168000, "total_equity": 14470000, "shares_outstanding": 42081417, "goodwill_and_intangibles": 152000 }, "cash_flow": { "operating_cash_flow": -2608000, "capital_expenditure": 534000, "free_cash_flow": -2074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89771, "ticker_id": 6460, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8661917.80", "ebitda": "-8604840.80", "netIncome": "-8661924.20", "grossProfit": "-57077", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "57077", "interestIncome": "None", "incomeBeforeTax": "-8661924.20", "interestExpense": "None", "operatingIncome": "-5124054", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "182000", "nonInterestIncome": "None", "operatingExpenses": "5066974", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2582555", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57077", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57077", "sellingGeneralAndAdministrative": "2509000", "netIncomeFromContinuingOperations": "-6899000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "109355000", "currentDebt": "None", "investments": "None", "totalAssets": "25638000", "longTermDebt": "None", "shortTermDebt": "19000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-29036000", "totalLiabilities": "11168000", "otherCurrentAssets": "319000", "totalCurrentAssets": "24843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "795000", "currentAccountsPayable": "906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19000", "totalShareholderEquity": "14470000", "capitalLeaseObligations": "14000", "otherCurrentLiabilities": "2891000", "totalCurrentLiabilities": "3816000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7352000", "cashAndShortTermInvestments": "24304000", "commonStockSharesOutstanding": "42081417", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "24304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2608000", "capitalExpenditures": "534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11179000", "cashflowFromInvestment": "-534000", "stockBasedCompensation": "357000", "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": "57000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 57077, "gross_profit": -57077, "research_and_development": 2582555, "selling_general_admin": 2509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8661917.8, "depreciation_amortisation": 57077, "ebitda": -8604840.8, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -8661924.2, "tax_provision": null, "effective_tax_rate": null, "net_income": -8661924.2, "net_income_continuing_ops": -6899000, "net_income_to_common": -8661924.2, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24304000, "short_term_investments": null, "net_receivables": 220000, "inventory": null, "other_current_assets": null, "total_current_assets": 24843000, "net_ppe": null, "goodwill": null, "intangible_assets": 152000, "goodwill_and_intangibles": 152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 795000, "total_assets": 25638000, "short_term_debt": 19000, "accounts_payable": 906000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3816000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7352000, "total_liabilities": 11168000, "total_debt": 19000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -29036000, "total_equity": 14470000, "shares_outstanding": 42081417, "operating_cash_flow": -2608000, "stock_based_compensation": 357000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -534000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11179000, "free_cash_flow": -2074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8661917.80", "ebitda": "-8604840.80", "netIncome": "-8661924.20", "grossProfit": "-57077", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "57077", "interestIncome": "None", "incomeBeforeTax": "-8661924.20", "interestExpense": "None", "operatingIncome": "-5124054", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "182000", "nonInterestIncome": "None", "operatingExpenses": "5066974", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2582555", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57077", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57077", "sellingGeneralAndAdministrative": "2509000", "netIncomeFromContinuingOperations": "-6899000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "109355000", "currentDebt": "None", "investments": "None", "totalAssets": "25638000", "longTermDebt": "None", "shortTermDebt": "19000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-29036000", "totalLiabilities": "11168000", "otherCurrentAssets": "319000", "totalCurrentAssets": "24843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "795000", "currentAccountsPayable": "906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19000", "totalShareholderEquity": "14470000", "capitalLeaseObligations": "14000", "otherCurrentLiabilities": "2891000", "totalCurrentLiabilities": "3816000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7352000", "cashAndShortTermInvestments": "24304000", "commonStockSharesOutstanding": "42081417", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "24304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2608000", "capitalExpenditures": "534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11179000", "cashflowFromInvestment": "-534000", "stockBasedCompensation": "357000", "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": "57000", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -10903000, "ebitda": -10852000, "pretax_income": -10903000, "tax_provision": null, "net_income": -10903000, "net_income_to_common": -10903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22345000, "total_current_assets": 22967260, "total_assets": 23410946, "short_term_debt": 31593, "long_term_debt": null, "total_debt": 31593, "total_liabilities": 8557777, "total_equity": 14853169, "shares_outstanding": 37135000, "goodwill_and_intangibles": 208793 }, "cash_flow": { "operating_cash_flow": -3247284, "capital_expenditure": 190935, "free_cash_flow": -3056349, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89773, "ticker_id": 6460, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10903000", "ebitda": "-10852000", "netIncome": "-10903000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-10903000", "interestExpense": "None", "operatingIncome": "-5909000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "194000", "nonInterestIncome": "None", "operatingExpenses": "5909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2719000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000", "sellingGeneralAndAdministrative": "3190000", "netIncomeFromContinuingOperations": "-8650000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "132675766", "currentDebt": "None", "investments": "None", "totalAssets": "23410946", "longTermDebt": "None", "shortTermDebt": "31593", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "208793", "reportedCurrency": "CAD", "retainedEarnings": "-28003025", "totalLiabilities": "8557777", "otherCurrentAssets": "510994", "totalCurrentAssets": "22967260", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111264", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443685", "currentAccountsPayable": "524730", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34341", "totalShareholderEquity": "14853169", "capitalLeaseObligations": "19000", "otherCurrentLiabilities": "2324198", "totalCurrentLiabilities": "2880523", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5677254", "cashAndShortTermInvestments": "22345000", "commonStockSharesOutstanding": "37135000", "intangibleAssetsExcludingGoodwill": "208793", "cashAndCashEquivalentsAtCarryingValue": "22345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14976796", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3247284", "capitalExpenditures": "190935", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15416361", "cashflowFromInvestment": "-190935", "stockBasedCompensation": "3310472", "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": "70055", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 2719000, "selling_general_admin": 3190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10903000, "depreciation_amortisation": 51000, "ebitda": -10852000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -10903000, "tax_provision": null, "effective_tax_rate": null, "net_income": -10903000, "net_income_continuing_ops": -8650000, "net_income_to_common": -10903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22345000, "short_term_investments": null, "net_receivables": 111264, "inventory": null, "other_current_assets": null, "total_current_assets": 22967260, "net_ppe": null, "goodwill": null, "intangible_assets": 208793, "goodwill_and_intangibles": 208793, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 443685, "total_assets": 23410946, "short_term_debt": 31593, "accounts_payable": 524730, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2880523, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5677254, "total_liabilities": 8557777, "total_debt": 31593, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28003025, "total_equity": 14853169, "shares_outstanding": 37135000, "operating_cash_flow": -3247284, "stock_based_compensation": 3310472, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190935, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190935, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15416361, "free_cash_flow": -3056349, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10903000", "ebitda": "-10852000", "netIncome": "-10903000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-10903000", "interestExpense": "None", "operatingIncome": "-5909000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "194000", "nonInterestIncome": "None", "operatingExpenses": "5909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2719000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000", "sellingGeneralAndAdministrative": "3190000", "netIncomeFromContinuingOperations": "-8650000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "132675766", "currentDebt": "None", "investments": "None", "totalAssets": "23410946", "longTermDebt": "None", "shortTermDebt": "31593", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "208793", "reportedCurrency": "CAD", "retainedEarnings": "-28003025", "totalLiabilities": "8557777", "otherCurrentAssets": "510994", "totalCurrentAssets": "22967260", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111264", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443685", "currentAccountsPayable": "524730", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34341", "totalShareholderEquity": "14853169", "capitalLeaseObligations": "19000", "otherCurrentLiabilities": "2324198", "totalCurrentLiabilities": "2880523", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5677254", "cashAndShortTermInvestments": "22345000", "commonStockSharesOutstanding": "37135000", "intangibleAssetsExcludingGoodwill": "208793", "cashAndCashEquivalentsAtCarryingValue": "22345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14976796", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3247284", "capitalExpenditures": "190935", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15416361", "cashflowFromInvestment": "-190935", "stockBasedCompensation": "3310472", "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": "70055", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -4053000, "ebitda": -4013000, "pretax_income": -6611000, "tax_provision": null, "net_income": -6611000, "net_income_to_common": -6611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7547000, "total_current_assets": 8173000, "total_assets": 8412000, "short_term_debt": 22000, "long_term_debt": null, "total_debt": 22000, "total_liabilities": 5822000, "total_equity": 2590000, "shares_outstanding": 31499000, "goodwill_and_intangibles": 152000 }, "cash_flow": { "operating_cash_flow": -2505000, "capital_expenditure": 44000, "free_cash_flow": -2461000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89774, "ticker_id": 6460, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4053000", "ebitda": "-4013000", "netIncome": "-6611000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-6611000", "interestExpense": "48000", "operatingIncome": "-4053000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "118000", "nonInterestIncome": "None", "operatingExpenses": "4053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2493000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40000", "sellingGeneralAndAdministrative": "1560000", "netIncomeFromContinuingOperations": "-10903000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84562000", "currentDebt": "None", "investments": "None", "totalAssets": "8412000", "longTermDebt": "None", "shortTermDebt": "22000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-9483000", "totalLiabilities": "5822000", "otherCurrentAssets": "530000", "totalCurrentAssets": "8173000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "239000", "currentAccountsPayable": "679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30000", "totalShareholderEquity": "2590000", "capitalLeaseObligations": "25000", "otherCurrentLiabilities": "625000", "totalCurrentLiabilities": "1326000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4496000", "cashAndShortTermInvestments": "7547000", "commonStockSharesOutstanding": "31499000", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "7547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6611000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2505000", "capitalExpenditures": "44000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "900000", "cashflowFromInvestment": "-44000", "stockBasedCompensation": "1303000", "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": "40000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 2493000, "selling_general_admin": 1560000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4053000, "depreciation_amortisation": 40000, "ebitda": -4013000, "interest_expense": 48000, "interest_income": null, "other_non_operating": null, "pretax_income": -6611000, "tax_provision": null, "effective_tax_rate": null, "net_income": -6611000, "net_income_continuing_ops": -10903000, "net_income_to_common": -6611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7547000, "short_term_investments": null, "net_receivables": 96000, "inventory": null, "other_current_assets": null, "total_current_assets": 8173000, "net_ppe": null, "goodwill": null, "intangible_assets": 152000, "goodwill_and_intangibles": 152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 239000, "total_assets": 8412000, "short_term_debt": 22000, "accounts_payable": 679000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1326000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4496000, "total_liabilities": 5822000, "total_debt": 22000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9483000, "total_equity": 2590000, "shares_outstanding": 31499000, "operating_cash_flow": -2505000, "stock_based_compensation": 1303000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 900000, "free_cash_flow": -2461000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4053000", "ebitda": "-4013000", "netIncome": "-6611000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-6611000", "interestExpense": "48000", "operatingIncome": "-4053000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "118000", "nonInterestIncome": "None", "operatingExpenses": "4053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2493000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40000", "sellingGeneralAndAdministrative": "1560000", "netIncomeFromContinuingOperations": "-10903000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84562000", "currentDebt": "None", "investments": "None", "totalAssets": "8412000", "longTermDebt": "None", "shortTermDebt": "22000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-9483000", "totalLiabilities": "5822000", "otherCurrentAssets": "530000", "totalCurrentAssets": "8173000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "239000", "currentAccountsPayable": "679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30000", "totalShareholderEquity": "2590000", "capitalLeaseObligations": "25000", "otherCurrentLiabilities": "625000", "totalCurrentLiabilities": "1326000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4496000", "cashAndShortTermInvestments": "7547000", "commonStockSharesOutstanding": "31499000", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "7547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6611000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2505000", "capitalExpenditures": "44000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "900000", "cashflowFromInvestment": "-44000", "stockBasedCompensation": "1303000", "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": "40000", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -3554000, "ebitda": -3517000, "pretax_income": -4943000, "tax_provision": -4943000, "net_income": -4943000, "net_income_to_common": -4943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9196000, "total_current_assets": 10086000, "total_assets": 10328000, "short_term_debt": 21000, "long_term_debt": null, "total_debt": 21000, "total_liabilities": 3331000, "total_equity": 6997000, "shares_outstanding": 29474000, "goodwill_and_intangibles": 152000 }, "cash_flow": { "operating_cash_flow": -2623000, "capital_expenditure": 91000, "free_cash_flow": -2532000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89775, "ticker_id": 6460, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3554000", "ebitda": "-3517000", "netIncome": "-4943000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-4943000", "interestExpense": "51000", "operatingIncome": "-3554000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4943000", "reportedCurrency": "CAD", "netInterestIncome": "48000", "nonInterestIncome": "None", "operatingExpenses": "3554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "443000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000", "sellingGeneralAndAdministrative": "3111000", "netIncomeFromContinuingOperations": "-6611000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "83079000", "currentDebt": "None", "investments": "None", "totalAssets": "10328000", "longTermDebt": "None", "shortTermDebt": "21000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-2873000", "totalLiabilities": "3331000", "otherCurrentAssets": "741000", "totalCurrentAssets": "10086000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242000", "currentAccountsPayable": "832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35000", "totalShareholderEquity": "6997000", "capitalLeaseObligations": "30000", "otherCurrentLiabilities": "565000", "totalCurrentLiabilities": "1418000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1913000", "cashAndShortTermInvestments": "9196000", "commonStockSharesOutstanding": "29474000", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "9196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4942000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2623000", "capitalExpenditures": "91000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11023000", "cashflowFromInvestment": "-91000", "stockBasedCompensation": "71000", "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": "37000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 443000, "selling_general_admin": 3111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3554000, "depreciation_amortisation": 37000, "ebitda": -3517000, "interest_expense": 51000, "interest_income": null, "other_non_operating": null, "pretax_income": -4943000, "tax_provision": -4943000, "effective_tax_rate": null, "net_income": -4943000, "net_income_continuing_ops": -6611000, "net_income_to_common": -4943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9196000, "short_term_investments": null, "net_receivables": 149000, "inventory": null, "other_current_assets": null, "total_current_assets": 10086000, "net_ppe": null, "goodwill": null, "intangible_assets": 152000, "goodwill_and_intangibles": 152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 242000, "total_assets": 10328000, "short_term_debt": 21000, "accounts_payable": 832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1418000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1913000, "total_liabilities": 3331000, "total_debt": 21000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2873000, "total_equity": 6997000, "shares_outstanding": 29474000, "operating_cash_flow": -2623000, "stock_based_compensation": 71000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11023000, "free_cash_flow": -2532000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3554000", "ebitda": "-3517000", "netIncome": "-4943000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-4943000", "interestExpense": "51000", "operatingIncome": "-3554000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4943000", "reportedCurrency": "CAD", "netInterestIncome": "48000", "nonInterestIncome": "None", "operatingExpenses": "3554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "443000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000", "sellingGeneralAndAdministrative": "3111000", "netIncomeFromContinuingOperations": "-6611000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "83079000", "currentDebt": "None", "investments": "None", "totalAssets": "10328000", "longTermDebt": "None", "shortTermDebt": "21000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-2873000", "totalLiabilities": "3331000", "otherCurrentAssets": "741000", "totalCurrentAssets": "10086000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242000", "currentAccountsPayable": "832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35000", "totalShareholderEquity": "6997000", "capitalLeaseObligations": "30000", "otherCurrentLiabilities": "565000", "totalCurrentLiabilities": "1418000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1913000", "cashAndShortTermInvestments": "9196000", "commonStockSharesOutstanding": "29474000", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "9196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4942000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2623000", "capitalExpenditures": "91000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11023000", "cashflowFromInvestment": "-91000", "stockBasedCompensation": "71000", "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": "37000", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -3274000, "ebitda": -3243000, "pretax_income": 19664000, "tax_provision": 19664000, "net_income": 19664000, "net_income_to_common": 19664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887000, "total_current_assets": 1761000, "total_assets": 1962000, "short_term_debt": 29000, "long_term_debt": null, "total_debt": 29000, "total_liabilities": 4315000, "total_equity": -2353000, "shares_outstanding": 24574000, "goodwill_and_intangibles": 152000 }, "cash_flow": { "operating_cash_flow": -2709000, "capital_expenditure": 6999, "free_cash_flow": -2702001, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89776, "ticker_id": 6460, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3274000", "ebitda": "-3243000", "netIncome": "19664000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "19664000", "interestExpense": "13000", "operatingIncome": "-3274000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19664000", "reportedCurrency": "CAD", "netInterestIncome": "51000", "nonInterestIncome": "None", "operatingExpenses": "3274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "427000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000", "sellingGeneralAndAdministrative": "2847000", "netIncomeFromContinuingOperations": "-4943000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "78307000", "currentDebt": "None", "investments": "None", "totalAssets": "1962000", "longTermDebt": "None", "shortTermDebt": "29000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "2070000", "totalLiabilities": "4315000", "otherCurrentAssets": "851000", "totalCurrentAssets": "1761000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201000", "currentAccountsPayable": "374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48000", "totalShareholderEquity": "-2353000", "capitalLeaseObligations": "35000", "otherCurrentLiabilities": "236000", "totalCurrentLiabilities": "639000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3676000", "cashAndShortTermInvestments": "887000", "commonStockSharesOutstanding": "24574000", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19664000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2709000", "capitalExpenditures": "6999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219000", "cashflowFromInvestment": "-7000", "stockBasedCompensation": "18000", "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": "31000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 427000, "selling_general_admin": 2847000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3274000, "depreciation_amortisation": 31000, "ebitda": -3243000, "interest_expense": 13000, "interest_income": null, "other_non_operating": null, "pretax_income": 19664000, "tax_provision": 19664000, "effective_tax_rate": null, "net_income": 19664000, "net_income_continuing_ops": -4943000, "net_income_to_common": 19664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 887000, "short_term_investments": null, "net_receivables": 23000, "inventory": null, "other_current_assets": null, "total_current_assets": 1761000, "net_ppe": null, "goodwill": null, "intangible_assets": 152000, "goodwill_and_intangibles": 152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 201000, "total_assets": 1962000, "short_term_debt": 29000, "accounts_payable": 374000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 639000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3676000, "total_liabilities": 4315000, "total_debt": 29000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2070000, "total_equity": -2353000, "shares_outstanding": 24574000, "operating_cash_flow": -2709000, "stock_based_compensation": 18000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -219000, "free_cash_flow": -2702001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3274000", "ebitda": "-3243000", "netIncome": "19664000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "19664000", "interestExpense": "13000", "operatingIncome": "-3274000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19664000", "reportedCurrency": "CAD", "netInterestIncome": "51000", "nonInterestIncome": "None", "operatingExpenses": "3274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "427000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000", "sellingGeneralAndAdministrative": "2847000", "netIncomeFromContinuingOperations": "-4943000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "78307000", "currentDebt": "None", "investments": "None", "totalAssets": "1962000", "longTermDebt": "None", "shortTermDebt": "29000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "2070000", "totalLiabilities": "4315000", "otherCurrentAssets": "851000", "totalCurrentAssets": "1761000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201000", "currentAccountsPayable": "374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48000", "totalShareholderEquity": "-2353000", "capitalLeaseObligations": "35000", "otherCurrentLiabilities": "236000", "totalCurrentLiabilities": "639000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3676000", "cashAndShortTermInvestments": "887000", "commonStockSharesOutstanding": "24574000", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19664000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2709000", "capitalExpenditures": "6999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219000", "cashflowFromInvestment": "-7000", "stockBasedCompensation": "18000", "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": "31000", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 21909, "gross_profit": -21909, "ebit": -2705000, "ebitda": -2675000, "pretax_income": -2911000, "tax_provision": null, "net_income": -2911000, "net_income_to_common": -2911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3822000, "total_current_assets": 5999000, "total_assets": 6237000, "short_term_debt": 36000, "long_term_debt": null, "total_debt": 36000, "total_liabilities": 28370000, "total_equity": -22133000, "shares_outstanding": 19246000, "goodwill_and_intangibles": 88760 }, "cash_flow": { "operating_cash_flow": -1475000, "capital_expenditure": 0.01, "free_cash_flow": -1474999.99, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89778, "ticker_id": 6460, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2705000", "ebitda": "-2675000", "netIncome": "-2911000", "grossProfit": "-21909", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "21909", "interestIncome": "None", "incomeBeforeTax": "-2911000", "interestExpense": "11000", "operatingIncome": "-2705000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "13000", "nonInterestIncome": "None", "operatingExpenses": "2705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "297000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21909", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000", "sellingGeneralAndAdministrative": "2408000", "netIncomeFromContinuingOperations": "19664000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "76323000", "currentDebt": "None", "investments": "None", "totalAssets": "6237000", "longTermDebt": "None", "shortTermDebt": "36000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "88760", "reportedCurrency": "CAD", "retainedEarnings": "-17594000", "totalLiabilities": "28370000", "otherCurrentAssets": "2118000", "totalCurrentAssets": "5999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238000", "currentAccountsPayable": "1235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61000", "totalShareholderEquity": "-22133000", "capitalLeaseObligations": "48000", "otherCurrentLiabilities": "212000", "totalCurrentLiabilities": "1483000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26887000", "cashAndShortTermInvestments": "3822000", "commonStockSharesOutstanding": "19246000", "intangibleAssetsExcludingGoodwill": "88760", "cashAndCashEquivalentsAtCarryingValue": "3822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2911000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1475000", "capitalExpenditures": "0.01", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3481000", "cashflowFromInvestment": "None", "stockBasedCompensation": "100000", "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": "30000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 21909, "gross_profit": -21909, "research_and_development": 297000, "selling_general_admin": 2408000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2705000, "depreciation_amortisation": 30000, "ebitda": -2675000, "interest_expense": 11000, "interest_income": null, "other_non_operating": null, "pretax_income": -2911000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2911000, "net_income_continuing_ops": 19664000, "net_income_to_common": -2911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3822000, "short_term_investments": null, "net_receivables": 59000, "inventory": null, "other_current_assets": null, "total_current_assets": 5999000, "net_ppe": null, "goodwill": null, "intangible_assets": 88760, "goodwill_and_intangibles": 88760, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 238000, "total_assets": 6237000, "short_term_debt": 36000, "accounts_payable": 1235000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1483000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26887000, "total_liabilities": 28370000, "total_debt": 36000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17594000, "total_equity": -22133000, "shares_outstanding": 19246000, "operating_cash_flow": -1475000, "stock_based_compensation": 100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0.01, "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": 3481000, "free_cash_flow": -1474999.99, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2705000", "ebitda": "-2675000", "netIncome": "-2911000", "grossProfit": "-21909", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "21909", "interestIncome": "None", "incomeBeforeTax": "-2911000", "interestExpense": "11000", "operatingIncome": "-2705000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "13000", "nonInterestIncome": "None", "operatingExpenses": "2705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "297000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21909", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000", "sellingGeneralAndAdministrative": "2408000", "netIncomeFromContinuingOperations": "19664000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "76323000", "currentDebt": "None", "investments": "None", "totalAssets": "6237000", "longTermDebt": "None", "shortTermDebt": "36000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "88760", "reportedCurrency": "CAD", "retainedEarnings": "-17594000", "totalLiabilities": "28370000", "otherCurrentAssets": "2118000", "totalCurrentAssets": "5999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238000", "currentAccountsPayable": "1235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61000", "totalShareholderEquity": "-22133000", "capitalLeaseObligations": "48000", "otherCurrentLiabilities": "212000", "totalCurrentLiabilities": "1483000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26887000", "cashAndShortTermInvestments": "3822000", "commonStockSharesOutstanding": "19246000", "intangibleAssetsExcludingGoodwill": "88760", "cashAndCashEquivalentsAtCarryingValue": "3822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2911000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1475000", "capitalExpenditures": "0.01", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3481000", "cashflowFromInvestment": "None", "stockBasedCompensation": "100000", "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": "30000", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 42000, "cost_of_revenue": 11005, "gross_profit": 30995, "ebit": -2160000, "ebitda": -2145000, "pretax_income": -1697000, "tax_provision": 4, "net_income": -1697000, "net_income_to_common": -1697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1816000, "total_current_assets": 4664000, "total_assets": 4944000, "short_term_debt": 44000, "long_term_debt": null, "total_debt": 44000, "total_liabilities": 22877000, "total_equity": -17933000, "shares_outstanding": 18643000, "goodwill_and_intangibles": 152000 }, "cash_flow": { "operating_cash_flow": -2548000, "capital_expenditure": 51000, "free_cash_flow": -2497000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89779, "ticker_id": 6460, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2160000", "ebitda": "-2145000", "netIncome": "-1697000", "grossProfit": "30995", "depreciation": "None", "totalRevenue": "42000", "costOfRevenue": "11005", "interestIncome": "None", "incomeBeforeTax": "-1697000", "interestExpense": "8521", "operatingIncome": "-2160000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4", "reportedCurrency": "CAD", "netInterestIncome": "11000", "nonInterestIncome": "None", "operatingExpenses": "2160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "245000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11005", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15000", "sellingGeneralAndAdministrative": "1915000", "netIncomeFromContinuingOperations": "-2911000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "74406000", "currentDebt": "None", "investments": "None", "totalAssets": "4944000", "longTermDebt": "None", "shortTermDebt": "44000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-14683000", "totalLiabilities": "22877000", "otherCurrentAssets": "2431000", "totalCurrentAssets": "4664000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280000", "currentAccountsPayable": "715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74000", "totalShareholderEquity": "-17933000", "capitalLeaseObligations": "61000", "otherCurrentLiabilities": "574000", "totalCurrentLiabilities": "1333000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21544000", "cashAndShortTermInvestments": "1816000", "commonStockSharesOutstanding": "18643000", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "1816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2548000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9284.40", "cashflowFromInvestment": "-51000", "stockBasedCompensation": "10000", "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": "15000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42000, "cost_of_revenue": 11005, "gross_profit": 30995, "research_and_development": 245000, "selling_general_admin": 1915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2160000, "depreciation_amortisation": 15000, "ebitda": -2145000, "interest_expense": 8521, "interest_income": null, "other_non_operating": null, "pretax_income": -1697000, "tax_provision": 4, "effective_tax_rate": null, "net_income": -1697000, "net_income_continuing_ops": -2911000, "net_income_to_common": -1697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1816000, "short_term_investments": null, "net_receivables": 417000, "inventory": null, "other_current_assets": null, "total_current_assets": 4664000, "net_ppe": null, "goodwill": null, "intangible_assets": 152000, "goodwill_and_intangibles": 152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 280000, "total_assets": 4944000, "short_term_debt": 44000, "accounts_payable": 715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1333000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21544000, "total_liabilities": 22877000, "total_debt": 44000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14683000, "total_equity": -17933000, "shares_outstanding": 18643000, "operating_cash_flow": -2548000, "stock_based_compensation": 10000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9284.4, "free_cash_flow": -2497000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2160000", "ebitda": "-2145000", "netIncome": "-1697000", "grossProfit": "30995", "depreciation": "None", "totalRevenue": "42000", "costOfRevenue": "11005", "interestIncome": "None", "incomeBeforeTax": "-1697000", "interestExpense": "8521", "operatingIncome": "-2160000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4", "reportedCurrency": "CAD", "netInterestIncome": "11000", "nonInterestIncome": "None", "operatingExpenses": "2160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "245000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11005", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15000", "sellingGeneralAndAdministrative": "1915000", "netIncomeFromContinuingOperations": "-2911000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "74406000", "currentDebt": "None", "investments": "None", "totalAssets": "4944000", "longTermDebt": "None", "shortTermDebt": "44000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-14683000", "totalLiabilities": "22877000", "otherCurrentAssets": "2431000", "totalCurrentAssets": "4664000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280000", "currentAccountsPayable": "715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74000", "totalShareholderEquity": "-17933000", "capitalLeaseObligations": "61000", "otherCurrentLiabilities": "574000", "totalCurrentLiabilities": "1333000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21544000", "cashAndShortTermInvestments": "1816000", "commonStockSharesOutstanding": "18643000", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "1816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2548000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9284.40", "cashflowFromInvestment": "-51000", "stockBasedCompensation": "10000", "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": "15000", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2160000, "ebitda": null, "pretax_income": -1697000, "tax_provision": null, "net_income": -1697000, "net_income_to_common": -1697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1816000, "total_current_assets": 4664000, "total_assets": 4944000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 22877000, "total_equity": -17933000, "shares_outstanding": 18607931, "goodwill_and_intangibles": 152000 }, "cash_flow": { "operating_cash_flow": -2548000, "capital_expenditure": 51000, "free_cash_flow": -2497000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89780, "ticker_id": 6460, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2160000", "ebitda": "None", "netIncome": "-1697000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1697000", "interestExpense": "None", "operatingIncome": "-2160000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "32000", "nonInterestIncome": "None", "operatingExpenses": "2160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "245000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1915000", "netIncomeFromContinuingOperations": "-1697000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4944000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-14683000", "totalLiabilities": "22877000", "otherCurrentAssets": "None", "totalCurrentAssets": "4664000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280000", "currentAccountsPayable": "715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-17933000", "capitalLeaseObligations": "74000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1333000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21544000", "cashAndShortTermInvestments": "1816000", "commonStockSharesOutstanding": "18607931", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "1816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2548000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "10000", "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": "15000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 245000, "selling_general_admin": 1915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2160000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1697000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1697000, "net_income_continuing_ops": -1697000, "net_income_to_common": -1697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1816000, "short_term_investments": null, "net_receivables": 417000, "inventory": null, "other_current_assets": null, "total_current_assets": 4664000, "net_ppe": null, "goodwill": null, "intangible_assets": 152000, "goodwill_and_intangibles": 152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 280000, "total_assets": 4944000, "short_term_debt": null, "accounts_payable": 715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1333000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21544000, "total_liabilities": 22877000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14683000, "total_equity": -17933000, "shares_outstanding": 18607931, "operating_cash_flow": -2548000, "stock_based_compensation": 10000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000, "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": -2497000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2160000", "ebitda": "None", "netIncome": "-1697000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1697000", "interestExpense": "None", "operatingIncome": "-2160000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "32000", "nonInterestIncome": "None", "operatingExpenses": "2160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "245000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1915000", "netIncomeFromContinuingOperations": "-1697000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4944000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "152000", "reportedCurrency": "CAD", "retainedEarnings": "-14683000", "totalLiabilities": "22877000", "otherCurrentAssets": "None", "totalCurrentAssets": "4664000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280000", "currentAccountsPayable": "715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-17933000", "capitalLeaseObligations": "74000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1333000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21544000", "cashAndShortTermInvestments": "1816000", "commonStockSharesOutstanding": "18607931", "intangibleAssetsExcludingGoodwill": "152000", "cashAndCashEquivalentsAtCarryingValue": "1816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2548000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "10000", "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": "15000", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 21000, "gross_profit": -21000, "ebit": -1259000, "ebitda": -1237000, "pretax_income": -5306000, "tax_provision": 60586, "net_income": -5306000, "net_income_to_common": -5306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4415000, "total_current_assets": 6561000, "total_assets": 6818000, "short_term_debt": 53000, "long_term_debt": null, "total_debt": 53000, "total_liabilities": 22960000, "total_equity": -16142000, "shares_outstanding": 11698000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 580, "capital_expenditure": 104, "free_cash_flow": 684, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89781, "ticker_id": 6460, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1259000", "ebitda": "-1237000", "netIncome": "-5306000", "grossProfit": "-21000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "21000", "interestIncome": "None", "incomeBeforeTax": "-5306000", "interestExpense": "15139", "operatingIncome": "-1259000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60586", "reportedCurrency": "CAD", "netInterestIncome": "-15000", "nonInterestIncome": "None", "operatingExpenses": "1259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "270000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000", "sellingGeneralAndAdministrative": "989000", "netIncomeFromContinuingOperations": "-5306000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "72351000", "currentDebt": "None", "investments": "None", "totalAssets": "6818000", "longTermDebt": "None", "shortTermDebt": "53000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-12985000", "totalLiabilities": "22960000", "otherCurrentAssets": "2019000", "totalCurrentAssets": "6561000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257000", "currentAccountsPayable": "1446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88000", "totalShareholderEquity": "-16142000", "capitalLeaseObligations": "88000", "otherCurrentLiabilities": "804000", "totalCurrentLiabilities": "2303000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "20657000", "cashAndShortTermInvestments": "4415000", "commonStockSharesOutstanding": "11698000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5306", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "580", "capitalExpenditures": "104", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1939", "cashflowFromInvestment": "-104", "stockBasedCompensation": "10", "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": "22", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 21000, "gross_profit": -21000, "research_and_development": 270000, "selling_general_admin": 989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1259000, "depreciation_amortisation": 22000, "ebitda": -1237000, "interest_expense": 15139, "interest_income": null, "other_non_operating": null, "pretax_income": -5306000, "tax_provision": 60586, "effective_tax_rate": null, "net_income": -5306000, "net_income_continuing_ops": -5306000, "net_income_to_common": -5306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4415000, "short_term_investments": null, "net_receivables": 127000, "inventory": null, "other_current_assets": null, "total_current_assets": 6561000, "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": 257000, "total_assets": 6818000, "short_term_debt": 53000, "accounts_payable": 1446000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2303000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20657000, "total_liabilities": 22960000, "total_debt": 53000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12985000, "total_equity": -16142000, "shares_outstanding": 11698000, "operating_cash_flow": 580, "stock_based_compensation": 10, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1939, "free_cash_flow": 684, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1259000", "ebitda": "-1237000", "netIncome": "-5306000", "grossProfit": "-21000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "21000", "interestIncome": "None", "incomeBeforeTax": "-5306000", "interestExpense": "15139", "operatingIncome": "-1259000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60586", "reportedCurrency": "CAD", "netInterestIncome": "-15000", "nonInterestIncome": "None", "operatingExpenses": "1259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "270000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000", "sellingGeneralAndAdministrative": "989000", "netIncomeFromContinuingOperations": "-5306000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "72351000", "currentDebt": "None", "investments": "None", "totalAssets": "6818000", "longTermDebt": "None", "shortTermDebt": "53000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-12985000", "totalLiabilities": "22960000", "otherCurrentAssets": "2019000", "totalCurrentAssets": "6561000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257000", "currentAccountsPayable": "1446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88000", "totalShareholderEquity": "-16142000", "capitalLeaseObligations": "88000", "otherCurrentLiabilities": "804000", "totalCurrentLiabilities": "2303000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "20657000", "cashAndShortTermInvestments": "4415000", "commonStockSharesOutstanding": "11698000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5306", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "580", "capitalExpenditures": "104", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1939", "cashflowFromInvestment": "-104", "stockBasedCompensation": "10", "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": "22", "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": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -380000, "ebitda": -374000, "pretax_income": -416000, "tax_provision": 757011, "net_income": -416000, "net_income_to_common": -416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68282, "total_current_assets": 222644, "total_assets": 121702459, "short_term_debt": 175000, "long_term_debt": null, "total_debt": 175000, "total_liabilities": 13590776, "total_equity": 108111683, "shares_outstanding": 5075000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -214819, "capital_expenditure": 0, "free_cash_flow": -214819, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89783, "ticker_id": 6460, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-380000", "ebitda": "-374000", "netIncome": "-416000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-416000", "interestExpense": "None", "operatingIncome": "-380000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "757011", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "145000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6000", "sellingGeneralAndAdministrative": "235000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "120623365", "currentDebt": "None", "investments": "None", "totalAssets": "121702459", "longTermDebt": "None", "shortTermDebt": "175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-12511682", "totalLiabilities": "13590776", "otherCurrentAssets": "154362", "totalCurrentAssets": "222644", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121479815", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175000", "totalShareholderEquity": "108111683", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "493765", "totalCurrentLiabilities": "1250776", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12340000", "cashAndShortTermInvestments": "68282", "commonStockSharesOutstanding": "5075000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68282", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112662", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-214819", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 145000, "selling_general_admin": 235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -380000, "depreciation_amortisation": 6000, "ebitda": -374000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -416000, "tax_provision": 757011, "effective_tax_rate": null, "net_income": -416000, "net_income_continuing_ops": null, "net_income_to_common": -416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68282, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 222644, "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": 121479815, "total_assets": 121702459, "short_term_debt": 175000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1250776, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12340000, "total_liabilities": 13590776, "total_debt": 175000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12511682, "total_equity": 108111683, "shares_outstanding": 5075000, "operating_cash_flow": -214819, "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": 175000, "free_cash_flow": -214819, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-380000", "ebitda": "-374000", "netIncome": "-416000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-416000", "interestExpense": "None", "operatingIncome": "-380000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "757011", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "145000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6000", "sellingGeneralAndAdministrative": "235000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "120623365", "currentDebt": "None", "investments": "None", "totalAssets": "121702459", "longTermDebt": "None", "shortTermDebt": "175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-12511682", "totalLiabilities": "13590776", "otherCurrentAssets": "154362", "totalCurrentAssets": "222644", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121479815", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175000", "totalShareholderEquity": "108111683", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "493765", "totalCurrentLiabilities": "1250776", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12340000", "cashAndShortTermInvestments": "68282", "commonStockSharesOutstanding": "5075000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68282", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112662", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-214819", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -431750, "ebitda": -425000, "pretax_income": -444000, "tax_provision": -54880, "net_income": -444000, "net_income_to_common": -444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227969, "total_current_assets": 245478, "total_assets": 1411575, "short_term_debt": 1268059, "long_term_debt": null, "total_debt": 1268059, "total_liabilities": 1825067, "total_equity": -413492, "shares_outstanding": 6200500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -238704, "capital_expenditure": 0, "free_cash_flow": -238704, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89784, "ticker_id": 6460, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:00.876148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-431750", "ebitda": "-425000", "netIncome": "-444000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-444000", "interestExpense": "None", "operatingIncome": "-432000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-54880", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "179000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6750", "sellingGeneralAndAdministrative": "253000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5083009", "currentDebt": "None", "investments": "None", "totalAssets": "1411575", "longTermDebt": "None", "shortTermDebt": "1268059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-5551133", "totalLiabilities": "1825067", "otherCurrentAssets": "2509", "totalCurrentAssets": "245478", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1166097", "currentAccountsPayable": "186560", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1604726", "totalShareholderEquity": "-413492", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33781", "totalCurrentLiabilities": "1488400", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336667", "cashAndShortTermInvestments": "227969", "commonStockSharesOutstanding": "6200500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227969", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1117174", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-238704", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206", "cashflowFromInvestment": "-117875000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 179000, "selling_general_admin": 253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -431750, "depreciation_amortisation": 6750, "ebitda": -425000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -444000, "tax_provision": -54880, "effective_tax_rate": null, "net_income": -444000, "net_income_continuing_ops": null, "net_income_to_common": -444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227969, "short_term_investments": null, "net_receivables": 15000, "inventory": null, "other_current_assets": null, "total_current_assets": 245478, "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": 1166097, "total_assets": 1411575, "short_term_debt": 1268059, "accounts_payable": 186560, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1488400, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336667, "total_liabilities": 1825067, "total_debt": 1268059, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5551133, "total_equity": -413492, "shares_outstanding": 6200500, "operating_cash_flow": -238704, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117875000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 206, "free_cash_flow": -238704, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-431750", "ebitda": "-425000", "netIncome": "-444000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-444000", "interestExpense": "None", "operatingIncome": "-432000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-54880", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "179000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6750", "sellingGeneralAndAdministrative": "253000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5083009", "currentDebt": "None", "investments": "None", "totalAssets": "1411575", "longTermDebt": "None", "shortTermDebt": "1268059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-5551133", "totalLiabilities": "1825067", "otherCurrentAssets": "2509", "totalCurrentAssets": "245478", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1166097", "currentAccountsPayable": "186560", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1604726", "totalShareholderEquity": "-413492", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33781", "totalCurrentLiabilities": "1488400", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336667", "cashAndShortTermInvestments": "227969", "commonStockSharesOutstanding": "6200500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227969", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1117174", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-238704", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206", "cashflowFromInvestment": "-117875000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "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" ] } } }