{ "ticker": { "uuid": "dea84810-8fd1-4cf6-adcd-94704643bdfe", "symbol": "NAMM", "name": "Namib Minerals Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/dea84810-8fd1-4cf6-adcd-94704643bdfe/", "api_url": "https://sharemaestro.com/factors/api/tickers/dea84810-8fd1-4cf6-adcd-94704643bdfe/" }, "ticker_metadata": { "id": 7266, "uuid": "dea84810-8fd1-4cf6-adcd-94704643bdfe", "symbol": "NAMM", "name": "Namib Minerals Ordinary Shares", "asset_type": "equity", "market_cap": 82814000, "stock_exchange_id": 2, "industry": "Gold", "sector": "Basic Materials", "description": "Namib Minerals engages in the production, development, and exploration of gold and critical green metals.", "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": "dea84810-8fd1-4cf6-adcd-94704643bdfe", "symbol": "NAMM", "name": "Namib Minerals Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/dea84810-8fd1-4cf6-adcd-94704643bdfe/", "api_url": "https://sharemaestro.com/factors/api/tickers/dea84810-8fd1-4cf6-adcd-94704643bdfe/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.42, "value": 0.45, "quality": 0.44, "momentum": 0.45, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 1.92, "market_cap": 103841631.36, "pe_ratio": 1.0263, "earnings_yield": 0.9744, "ebitda_to_ev": 1.1198, "shareholder_yield": 0, "roe": -2.5762, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 2.6683 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:19.127098+00:00", "batch_id": "" }, "size": { "price_close": 1.92, "market_cap": 103841631.36, "market_cap_usd": 103841631.36, "enterprise_value": 105131631.36, "shares_outstanding": 54084183, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1.0263, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.2572, "pcf_ratio": 7.5297, "pfcf_ratio": 3.9718, "ev_ebitda": 0.893, "ev_ebit": 0.9518, "ev_sales": 1.2729, "ev_fcf": 4.0211, "earnings_yield": 0.9744, "fcf_yield": 0.2487, "price_to_sales": 1.2572, "price_to_book": null, "price_to_cashflow": 7.5297, "ebitda_to_ev": 1.1198, "sales_yield": 0.7856 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4145, "operating_margin": 1.3374, "net_margin": 1.225, "ebitda_margin": 1.4253, "fcf_margin": 0.3165, "roe": -2.5762, "roa": 1.6113, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.3153, "cash_conversion": 0.2584, "accruals_ratio": 1.3917, "sbc_to_revenue": 0.0029, "piotroski_f_score": 4, "altman_z_score": 8.587, "earnings_stability_5y": 1.7425, "revenue_stability_5y": 0.251, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5451, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.5988, "net_debt_to_ebitda": 0.011, "debt_to_assets": 0.0506, "interest_coverage": 56.5876, "current_ratio": 0.3019, "quick_ratio": 0.2288, "net_debt": 1290000, "local_beta": -0.0074, "volatility_252d": 2.6683, "volatility_60d": 6.5188, "max_drawdown_12m": -0.9445, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.2011, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 2.2572, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2075, "price_return_3m": -0.3962, "price_return_6m": 0.4884, "price_return_9m": -0.4074, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.4884, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.8843, "distance_from_52w_low": 1.087, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 82595000, "gross_profit_ttm": 34232000, "ebit_ttm": 110459000, "ebitda_ttm": 117726000, "net_income_ttm": 101180000, "eps_diluted_ttm": 1.8708, "operating_cash_flow_ttm": 13791000, "capital_expenditure_ttm": 12354000, "fcf_ttm": 26145000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1952000, "cash_and_equivalents": 1887000, "total_current_assets": 16170000, "total_current_liabilities": 53569000, "net_ppe": null, "total_assets": 62794000, "total_debt": 3177000, "total_equity": -39275000, "net_working_capital": -36109000, "book_value_per_share": -0.7262, "retained_earnings": 70465000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 55, "quality_composite": 56, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 58, "quality_value_composite": 0.445, "os_score": 0.42, "value_percentile": 0.45, "quality_percentile": 0.44, "momentum_percentile": 0.45, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 57, "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": 2036, "ticker_id": 7266, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:19.127098+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.92, "market_cap": 103841631.36, "market_cap_usd": 103841631.36, "enterprise_value": 105131631.36, "shares_outstanding": 54084183, "fx_rate_to_usd": null, "pe_ratio": 1.0263059, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.25723871, "pcf_ratio": 7.52966655, "pfcf_ratio": 3.97175871, "ev_ebitda": 0.89301965, "ev_ebit": 0.95177062, "ev_sales": 1.27285709, "ev_fcf": 4.02109892, "earnings_yield": 0.97436836, "fcf_yield": 0.24868824, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41445608, "operating_margin": 1.33735698, "net_margin": 1.22501362, "ebitda_margin": 1.42534052, "fcf_margin": 0.31654459, "roe": -2.57619351, "roa": 1.61130044, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.31533268, "cash_conversion": 0.25840087, "accruals_ratio": 1.39167755, "sbc_to_revenue": 0.00285732, "debt_to_equity": -2.59882877, "net_debt_to_ebitda": 0.01095765, "debt_to_assets": 0.05059401, "interest_coverage": 56.58760246, "current_ratio": 0.30185368, "quick_ratio": 0.22884504, "net_debt": 1290000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.20113216, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 2.25717581, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 8.58700872, "earnings_stability_5y": 1.74245, "revenue_stability_5y": 0.250965, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.20754717, "price_return_3m": -0.39622642, "price_return_6m": 0.48837209, "price_return_9m": -0.40740741, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.88426763, "distance_from_52w_low": 1.08695652, "relative_strength": null, "local_beta": -0.0074, "volatility_252d": 2.668303, "volatility_60d": 6.518769, "max_drawdown_12m": -0.94454491, "revenue_ttm": 82595000, "gross_profit_ttm": 34232000, "ebit_ttm": 110459000, "ebitda_ttm": 117726000, "net_income_ttm": 101180000, "eps_diluted_ttm": 1.87078725, "operating_cash_flow_ttm": 13791000, "capital_expenditure_ttm": 12354000, "fcf_ttm": 26145000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1952000, "cash_and_equivalents": 1887000, "total_current_assets": 16170000, "total_current_liabilities": 53569000, "net_ppe": null, "total_assets": 62794000, "total_debt": 3177000, "total_equity": -39275000, "net_working_capital": -36109000, "book_value_per_share": -0.72618274, "retained_earnings": 70465000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "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": 55, "quality_composite": 56, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.92, "os": 0.42, "value": 0.45, "quality": 0.44, "momentum": 0.45, "confidence": 0.788, "coverage": 0.788, "pe_ratio": 1.0263, "earnings_yield": 0.9744, "shareholder_yield": 0, "roe": -2.5762, "momentum_12_1": null, "complete_fields": { "id": 2036, "ticker_id": 7266, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:19.127098+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.92, "market_cap": 103841631.36, "market_cap_usd": 103841631.36, "enterprise_value": 105131631.36, "shares_outstanding": 54084183, "fx_rate_to_usd": null, "pe_ratio": 1.0263059, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.25723871, "pcf_ratio": 7.52966655, "pfcf_ratio": 3.97175871, "ev_ebitda": 0.89301965, "ev_ebit": 0.95177062, "ev_sales": 1.27285709, "ev_fcf": 4.02109892, "earnings_yield": 0.97436836, "fcf_yield": 0.24868824, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41445608, "operating_margin": 1.33735698, "net_margin": 1.22501362, "ebitda_margin": 1.42534052, "fcf_margin": 0.31654459, "roe": -2.57619351, "roa": 1.61130044, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.31533268, "cash_conversion": 0.25840087, "accruals_ratio": 1.39167755, "sbc_to_revenue": 0.00285732, "debt_to_equity": -2.59882877, "net_debt_to_ebitda": 0.01095765, "debt_to_assets": 0.05059401, "interest_coverage": 56.58760246, "current_ratio": 0.30185368, "quick_ratio": 0.22884504, "net_debt": 1290000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.20113216, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 2.25717581, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 8.58700872, "earnings_stability_5y": 1.74245, "revenue_stability_5y": 0.250965, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.20754717, "price_return_3m": -0.39622642, "price_return_6m": 0.48837209, "price_return_9m": -0.40740741, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.88426763, "distance_from_52w_low": 1.08695652, "relative_strength": null, "local_beta": -0.0074, "volatility_252d": 2.668303, "volatility_60d": 6.518769, "max_drawdown_12m": -0.94454491, "revenue_ttm": 82595000, "gross_profit_ttm": 34232000, "ebit_ttm": 110459000, "ebitda_ttm": 117726000, "net_income_ttm": 101180000, "eps_diluted_ttm": 1.87078725, "operating_cash_flow_ttm": 13791000, "capital_expenditure_ttm": 12354000, "fcf_ttm": 26145000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1952000, "cash_and_equivalents": 1887000, "total_current_assets": 16170000, "total_current_liabilities": 53569000, "net_ppe": null, "total_assets": 62794000, "total_debt": 3177000, "total_equity": -39275000, "net_working_capital": -36109000, "book_value_per_share": -0.72618274, "retained_earnings": 70465000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "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": 55, "quality_composite": 56, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": 82595000, "cost_of_revenue": 48363000, "gross_profit": 34232000, "ebit": 110459000, "ebitda": 117726000, "pretax_income": 108507000, "tax_provision": 7327000, "net_income": 101180000, "net_income_to_common": 101180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1887000, "total_current_assets": 16170000, "total_assets": 62794000, "short_term_debt": 3177000, "long_term_debt": 2006000, "total_debt": 5183000, "total_liabilities": 102069000, "total_equity": -39275000, "shares_outstanding": 55014279, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13791000, "capital_expenditure": 12354000, "free_cash_flow": 26145000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127010, "ticker_id": 7266, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110459000", "ebitda": "117726000", "netIncome": "101180000", "grossProfit": "34232000", "depreciation": "None", "totalRevenue": "82595000", "costOfRevenue": "48363000", "interestIncome": "16000", "incomeBeforeTax": "108507000", "interestExpense": "1952000", "operatingIncome": "12304000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7327000", "reportedCurrency": "USD", "netInterestIncome": "-2598000", "nonInterestIncome": "None", "operatingExpenses": "21928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7267000", "sellingGeneralAndAdministrative": "22239000", "netIncomeFromContinuingOperations": "101180000" }, "balance": { "goodwill": "None", "inventory": "3911000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "62794000", "longTermDebt": "2006000", "shortTermDebt": "3177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "70465000", "totalLiabilities": "102069000", "otherCurrentAssets": "1284000", "totalCurrentAssets": "16170000", "currentLongTermDebt": "3177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46624000", "currentAccountsPayable": "17757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5183000", "totalShareholderEquity": "-39275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14556000", "totalCurrentLiabilities": "53569000", "otherNonCurrentLiabilities": "9906000", "totalNonCurrentLiabilities": "48500000", "cashAndShortTermInvestments": "1887000", "commonStockSharesOutstanding": "55014279", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108507000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-745000", "operatingCashflow": "13791000", "capitalExpenditures": "12354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "795000", "cashflowFromInvestment": "-12392000", "stockBasedCompensation": "236000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82595000, "cost_of_revenue": 48363000, "gross_profit": 34232000, "research_and_development": null, "selling_general_admin": 22239000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110459000, "depreciation_amortisation": 7267000, "ebitda": 117726000, "interest_expense": 1952000, "interest_income": null, "other_non_operating": null, "pretax_income": 108507000, "tax_provision": 7327000, "effective_tax_rate": null, "net_income": 101180000, "net_income_continuing_ops": 101180000, "net_income_to_common": 101180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1887000, "short_term_investments": null, "net_receivables": 9088000, "inventory": 3911000, "other_current_assets": null, "total_current_assets": 16170000, "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": 46624000, "total_assets": 62794000, "short_term_debt": 3177000, "accounts_payable": 17757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53569000, "long_term_debt": 2006000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48500000, "total_liabilities": 102069000, "total_debt": 5183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 70465000, "total_equity": -39275000, "shares_outstanding": 55014279, "operating_cash_flow": 13791000, "stock_based_compensation": 236000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12392000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 795000, "free_cash_flow": 26145000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110459000", "ebitda": "117726000", "netIncome": "101180000", "grossProfit": "34232000", "depreciation": "None", "totalRevenue": "82595000", "costOfRevenue": "48363000", "interestIncome": "16000", "incomeBeforeTax": "108507000", "interestExpense": "1952000", "operatingIncome": "12304000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7327000", "reportedCurrency": "USD", "netInterestIncome": "-2598000", "nonInterestIncome": "None", "operatingExpenses": "21928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7267000", "sellingGeneralAndAdministrative": "22239000", "netIncomeFromContinuingOperations": "101180000" }, "balance": { "goodwill": "None", "inventory": "3911000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "62794000", "longTermDebt": "2006000", "shortTermDebt": "3177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "70465000", "totalLiabilities": "102069000", "otherCurrentAssets": "1284000", "totalCurrentAssets": "16170000", "currentLongTermDebt": "3177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46624000", "currentAccountsPayable": "17757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5183000", "totalShareholderEquity": "-39275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14556000", "totalCurrentLiabilities": "53569000", "otherNonCurrentLiabilities": "9906000", "totalNonCurrentLiabilities": "48500000", "cashAndShortTermInvestments": "1887000", "commonStockSharesOutstanding": "55014279", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108507000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-745000", "operatingCashflow": "13791000", "capitalExpenditures": "12354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "795000", "cashflowFromInvestment": "-12392000", "stockBasedCompensation": "236000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": 85882000, "cost_of_revenue": 47093000, "gross_profit": 38789000, "ebit": 16017000, "ebitda": 20158000, "pretax_income": 14495000, "tax_provision": 10907000, "net_income": 3588000, "net_income_to_common": 3588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 698000, "total_current_assets": 8951000, "total_assets": 51039000, "short_term_debt": 1528000, "long_term_debt": 1374000, "total_debt": 2902000, "total_liabilities": 81965000, "total_equity": -30926000, "shares_outstanding": 54416900, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19131000, "capital_expenditure": 9993000, "free_cash_flow": 29124000, "dividends_paid": 9018000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127014, "ticker_id": 7266, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16017000", "ebitda": "20158000", "netIncome": "3588000", "grossProfit": "38789000", "depreciation": "None", "totalRevenue": "85882000", "costOfRevenue": "47093000", "interestIncome": "14000", "incomeBeforeTax": "14495000", "interestExpense": "1522000", "operatingIncome": "14683000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10907000", "reportedCurrency": "USD", "netInterestIncome": "-2339000", "nonInterestIncome": "None", "operatingExpenses": "24106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4141000", "sellingGeneralAndAdministrative": "18918000", "netIncomeFromContinuingOperations": "3588000" }, "balance": { "goodwill": "None", "inventory": "3188000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "51039000", "longTermDebt": "1374000", "shortTermDebt": "1528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30927000", "totalLiabilities": "81965000", "otherCurrentAssets": "548000", "totalCurrentAssets": "8951000", "currentLongTermDebt": "1528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42088000", "currentAccountsPayable": "8371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2902000", "totalShareholderEquity": "-30926000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16295000", "totalCurrentLiabilities": "45985000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35980000", "cashAndShortTermInvestments": "698000", "commonStockSharesOutstanding": "54416900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14495000", "profitLoss": "None", "dividendPayout": "9018000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1055000", "operatingCashflow": "19131000", "capitalExpenditures": "9993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9651000", "cashflowFromInvestment": "-10065000", "stockBasedCompensation": "2834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9018000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-236740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85882000, "cost_of_revenue": 47093000, "gross_profit": 38789000, "research_and_development": null, "selling_general_admin": 18918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16017000, "depreciation_amortisation": 4141000, "ebitda": 20158000, "interest_expense": 1522000, "interest_income": null, "other_non_operating": null, "pretax_income": 14495000, "tax_provision": 10907000, "effective_tax_rate": null, "net_income": 3588000, "net_income_continuing_ops": 3588000, "net_income_to_common": 3588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 698000, "short_term_investments": null, "net_receivables": 4517000, "inventory": 3188000, "other_current_assets": null, "total_current_assets": 8951000, "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": 42088000, "total_assets": 51039000, "short_term_debt": 1528000, "accounts_payable": 8371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45985000, "long_term_debt": 1374000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35980000, "total_liabilities": 81965000, "total_debt": 2902000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30927000, "total_equity": -30926000, "shares_outstanding": 54416900, "operating_cash_flow": 19131000, "stock_based_compensation": 2834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9993000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10065000, "dividends_paid": 9018000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9651000, "free_cash_flow": 29124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16017000", "ebitda": "20158000", "netIncome": "3588000", "grossProfit": "38789000", "depreciation": "None", "totalRevenue": "85882000", "costOfRevenue": "47093000", "interestIncome": "14000", "incomeBeforeTax": "14495000", "interestExpense": "1522000", "operatingIncome": "14683000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10907000", "reportedCurrency": "USD", "netInterestIncome": "-2339000", "nonInterestIncome": "None", "operatingExpenses": "24106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4141000", "sellingGeneralAndAdministrative": "18918000", "netIncomeFromContinuingOperations": "3588000" }, "balance": { "goodwill": "None", "inventory": "3188000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "51039000", "longTermDebt": "1374000", "shortTermDebt": "1528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30927000", "totalLiabilities": "81965000", "otherCurrentAssets": "548000", "totalCurrentAssets": "8951000", "currentLongTermDebt": "1528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42088000", "currentAccountsPayable": "8371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2902000", "totalShareholderEquity": "-30926000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16295000", "totalCurrentLiabilities": "45985000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35980000", "cashAndShortTermInvestments": "698000", "commonStockSharesOutstanding": "54416900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14495000", "profitLoss": "None", "dividendPayout": "9018000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1055000", "operatingCashflow": "19131000", "capitalExpenditures": "9993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9651000", "cashflowFromInvestment": "-10065000", "stockBasedCompensation": "2834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9018000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-236740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": 65063000, "cost_of_revenue": 42606000, "gross_profit": 22457000, "ebit": 11296000, "ebitda": 14001000, "pretax_income": 8881000, "tax_provision": 5254000, "net_income": 3627000, "net_income_to_common": 3627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278000, "total_current_assets": 4336000, "total_assets": 40978000, "short_term_debt": 813000, "long_term_debt": null, "total_debt": 813000, "total_liabilities": 69326000, "total_equity": -28348000, "shares_outstanding": 54416900, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14921000, "capital_expenditure": 6542000, "free_cash_flow": 21463000, "dividends_paid": 7921000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127019, "ticker_id": 7266, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11296000", "ebitda": "14001000", "netIncome": "3627000", "grossProfit": "22457000", "depreciation": "None", "totalRevenue": "65063000", "costOfRevenue": "42606000", "interestIncome": "114000", "incomeBeforeTax": "8881000", "interestExpense": "2415000", "operatingIncome": "17555000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5254000", "reportedCurrency": "USD", "netInterestIncome": "-2734000", "nonInterestIncome": "None", "operatingExpenses": "4902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2705000", "sellingGeneralAndAdministrative": "8512000", "netIncomeFromContinuingOperations": "3627000" }, "balance": { "goodwill": "None", "inventory": "2300000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "40978000", "longTermDebt": "None", "shortTermDebt": "813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-28349000", "totalLiabilities": "69326000", "otherCurrentAssets": "733000", "totalCurrentAssets": "4336000", "currentLongTermDebt": "813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36642000", "currentAccountsPayable": "9932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "813000", "totalShareholderEquity": "-28348000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18104000", "totalCurrentLiabilities": "41284000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28042000", "cashAndShortTermInvestments": "278000", "commonStockSharesOutstanding": "54416900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8881000", "profitLoss": "None", "dividendPayout": "7921000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-759000", "operatingCashflow": "14921000", "capitalExpenditures": "6542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9066000", "cashflowFromInvestment": "-5625000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7921000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65063000, "cost_of_revenue": 42606000, "gross_profit": 22457000, "research_and_development": null, "selling_general_admin": 8512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11296000, "depreciation_amortisation": 2705000, "ebitda": 14001000, "interest_expense": 2415000, "interest_income": null, "other_non_operating": null, "pretax_income": 8881000, "tax_provision": 5254000, "effective_tax_rate": null, "net_income": 3627000, "net_income_continuing_ops": 3627000, "net_income_to_common": 3627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278000, "short_term_investments": null, "net_receivables": 1025000, "inventory": 2300000, "other_current_assets": null, "total_current_assets": 4336000, "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": 36642000, "total_assets": 40978000, "short_term_debt": 813000, "accounts_payable": 9932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41284000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28042000, "total_liabilities": 69326000, "total_debt": 813000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28349000, "total_equity": -28348000, "shares_outstanding": 54416900, "operating_cash_flow": 14921000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5625000, "dividends_paid": 7921000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9066000, "free_cash_flow": 21463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11296000", "ebitda": "14001000", "netIncome": "3627000", "grossProfit": "22457000", "depreciation": "None", "totalRevenue": "65063000", "costOfRevenue": "42606000", "interestIncome": "114000", "incomeBeforeTax": "8881000", "interestExpense": "2415000", "operatingIncome": "17555000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5254000", "reportedCurrency": "USD", "netInterestIncome": "-2734000", "nonInterestIncome": "None", "operatingExpenses": "4902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2705000", "sellingGeneralAndAdministrative": "8512000", "netIncomeFromContinuingOperations": "3627000" }, "balance": { "goodwill": "None", "inventory": "2300000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "40978000", "longTermDebt": "None", "shortTermDebt": "813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-28349000", "totalLiabilities": "69326000", "otherCurrentAssets": "733000", "totalCurrentAssets": "4336000", "currentLongTermDebt": "813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36642000", "currentAccountsPayable": "9932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "813000", "totalShareholderEquity": "-28348000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18104000", "totalCurrentLiabilities": "41284000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28042000", "cashAndShortTermInvestments": "278000", "commonStockSharesOutstanding": "54416900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8881000", "profitLoss": "None", "dividendPayout": "7921000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-759000", "operatingCashflow": "14921000", "capitalExpenditures": "6542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9066000", "cashflowFromInvestment": "-5625000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7921000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": 47663000, "cost_of_revenue": 36943000, "gross_profit": 10720000, "ebit": 9593000, "ebitda": 11794000, "pretax_income": 7448000, "tax_provision": 4520000, "net_income": 2928000, "net_income_to_common": 2928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59000, "total_current_assets": 9243000, "total_assets": 41350000, "short_term_debt": 494000, "long_term_debt": 730000, "total_debt": 1224000, "total_liabilities": 60094000, "total_equity": -18744000, "shares_outstanding": 54416900, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10156000, "capital_expenditure": 7034000, "free_cash_flow": 17190000, "dividends_paid": 6511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127020, "ticker_id": 7266, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9593000", "ebitda": "11794000", "netIncome": "2928000", "grossProfit": "10720000", "depreciation": "None", "totalRevenue": "47663000", "costOfRevenue": "36943000", "interestIncome": "131000", "incomeBeforeTax": "7448000", "interestExpense": "2145000", "operatingIncome": "3414000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4520000", "reportedCurrency": "USD", "netInterestIncome": "-2474000", "nonInterestIncome": "None", "operatingExpenses": "7306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2201000", "sellingGeneralAndAdministrative": "6245000", "netIncomeFromContinuingOperations": "2928000" }, "balance": { "goodwill": "None", "inventory": "1541000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "41350000", "longTermDebt": "730000", "shortTermDebt": "494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18745000", "totalLiabilities": "60094000", "otherCurrentAssets": "512000", "totalCurrentAssets": "9243000", "currentLongTermDebt": "494000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32107000", "currentAccountsPayable": "10902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1224000", "totalShareholderEquity": "-18744000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14199000", "totalCurrentLiabilities": "33226000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26868000", "cashAndShortTermInvestments": "59000", "commonStockSharesOutstanding": "54416900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7448000", "profitLoss": "None", "dividendPayout": "6511000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-732000", "operatingCashflow": "10156000", "capitalExpenditures": "7034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3808000", "cashflowFromInvestment": "-7034000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2201000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47663000, "cost_of_revenue": 36943000, "gross_profit": 10720000, "research_and_development": null, "selling_general_admin": 6245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9593000, "depreciation_amortisation": 2201000, "ebitda": 11794000, "interest_expense": 2145000, "interest_income": null, "other_non_operating": null, "pretax_income": 7448000, "tax_provision": 4520000, "effective_tax_rate": null, "net_income": 2928000, "net_income_continuing_ops": 2928000, "net_income_to_common": 2928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59000, "short_term_investments": null, "net_receivables": 7131000, "inventory": 1541000, "other_current_assets": null, "total_current_assets": 9243000, "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": 32107000, "total_assets": 41350000, "short_term_debt": 494000, "accounts_payable": 10902000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33226000, "long_term_debt": 730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26868000, "total_liabilities": 60094000, "total_debt": 1224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18745000, "total_equity": -18744000, "shares_outstanding": 54416900, "operating_cash_flow": 10156000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7034000, "dividends_paid": 6511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3808000, "free_cash_flow": 17190000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9593000", "ebitda": "11794000", "netIncome": "2928000", "grossProfit": "10720000", "depreciation": "None", "totalRevenue": "47663000", "costOfRevenue": "36943000", "interestIncome": "131000", "incomeBeforeTax": "7448000", "interestExpense": "2145000", "operatingIncome": "3414000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4520000", "reportedCurrency": "USD", "netInterestIncome": "-2474000", "nonInterestIncome": "None", "operatingExpenses": "7306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2201000", "sellingGeneralAndAdministrative": "6245000", "netIncomeFromContinuingOperations": "2928000" }, "balance": { "goodwill": "None", "inventory": "1541000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "41350000", "longTermDebt": "730000", "shortTermDebt": "494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18745000", "totalLiabilities": "60094000", "otherCurrentAssets": "512000", "totalCurrentAssets": "9243000", "currentLongTermDebt": "494000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32107000", "currentAccountsPayable": "10902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1224000", "totalShareholderEquity": "-18744000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14199000", "totalCurrentLiabilities": "33226000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26868000", "cashAndShortTermInvestments": "59000", "commonStockSharesOutstanding": "54416900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7448000", "profitLoss": "None", "dividendPayout": "6511000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-732000", "operatingCashflow": "10156000", "capitalExpenditures": "7034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3808000", "cashflowFromInvestment": "-7034000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2201000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -665000, "ebitda": 2521000, "pretax_income": 2521000, "tax_provision": null, "net_income": 2521000, "net_income_to_common": 2521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000, "total_current_assets": 2790000, "total_assets": 343726000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 27957000, "total_equity": 315769000, "shares_outstanding": 45457272, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1140000, "capital_expenditure": 0, "free_cash_flow": -1140000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127021, "ticker_id": 7266, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "2521000", "netIncome": "2521000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "2521000", "interestExpense": "None", "operatingIncome": "-665000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "340931000", "currentDebt": "None", "investments": "None", "totalAssets": "343726000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-25162000", "totalLiabilities": "27957000", "otherCurrentAssets": "824000", "totalCurrentAssets": "2790000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340936000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "315769000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "419000", "totalCurrentLiabilities": "419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27538000", "cashAndShortTermInvestments": "1966000", "commonStockSharesOutstanding": "45457272", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1140000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "344036000", "cashflowFromInvestment": "-340930000", "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": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -665000, "depreciation_amortisation": null, "ebitda": 2521000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 2521000, "tax_provision": null, "effective_tax_rate": null, "net_income": 2521000, "net_income_continuing_ops": null, "net_income_to_common": 2521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1966000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2790000, "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": 340936000, "total_assets": 343726000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 419000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27538000, "total_liabilities": 27957000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25162000, "total_equity": 315769000, "shares_outstanding": 45457272, "operating_cash_flow": -1140000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -340930000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 344036000, "free_cash_flow": -1140000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "2521000", "netIncome": "2521000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "2521000", "interestExpense": "None", "operatingIncome": "-665000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "340931000", "currentDebt": "None", "investments": "None", "totalAssets": "343726000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-25162000", "totalLiabilities": "27957000", "otherCurrentAssets": "824000", "totalCurrentAssets": "2790000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340936000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "315769000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "419000", "totalCurrentLiabilities": "419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27538000", "cashAndShortTermInvestments": "1966000", "commonStockSharesOutstanding": "45457272", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1140000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "344036000", "cashflowFromInvestment": "-340930000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1887000, "total_current_assets": 16170000, "total_assets": 62794000, "short_term_debt": 3177000, "long_term_debt": null, "total_debt": 3177000, "total_liabilities": 102069000, "total_equity": -39275000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127008, "ticker_id": 7266, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "3911000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "62794000", "longTermDebt": "None", "shortTermDebt": "3177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "70465000", "totalLiabilities": "102069000", "otherCurrentAssets": "1284000", "totalCurrentAssets": "16170000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46624000", "currentAccountsPayable": "17757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5183000", "totalShareholderEquity": "-39275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14556000", "totalCurrentLiabilities": "53569000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "48500000", "cashAndShortTermInvestments": "1887000", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1887000", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1887000, "short_term_investments": null, "net_receivables": 9088000, "inventory": 3911000, "other_current_assets": null, "total_current_assets": 16170000, "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": 46624000, "total_assets": 62794000, "short_term_debt": 3177000, "accounts_payable": 17757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53569000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48500000, "total_liabilities": 102069000, "total_debt": 3177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 70465000, "total_equity": -39275000, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "3911000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "62794000", "longTermDebt": "None", "shortTermDebt": "3177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "70465000", "totalLiabilities": "102069000", "otherCurrentAssets": "1284000", "totalCurrentAssets": "16170000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46624000", "currentAccountsPayable": "17757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5183000", "totalShareholderEquity": "-39275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14556000", "totalCurrentLiabilities": "53569000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "48500000", "cashAndShortTermInvestments": "1887000", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1887000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1887000, "total_current_assets": 16170000, "total_assets": 62794000, "short_term_debt": null, "long_term_debt": 2006000, "total_debt": 2006000, "total_liabilities": 102069000, "total_equity": -39275000, "shares_outstanding": 54084183, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127009, "ticker_id": 7266, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "3911000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "62794000", "longTermDebt": "2006000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "70465000", "totalLiabilities": "102069000", "otherCurrentAssets": "None", "totalCurrentAssets": "16170000", "currentLongTermDebt": "3177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46624000", "currentAccountsPayable": "17757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-39275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17000", "totalCurrentLiabilities": "53569000", "otherNonCurrentLiabilities": "9906000", "totalNonCurrentLiabilities": "48500000", "cashAndShortTermInvestments": "1887000", "commonStockSharesOutstanding": "54084183", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1887000", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1887000, "short_term_investments": null, "net_receivables": 3125000, "inventory": 3911000, "other_current_assets": null, "total_current_assets": 16170000, "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": 46624000, "total_assets": 62794000, "short_term_debt": null, "accounts_payable": 17757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53569000, "long_term_debt": 2006000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48500000, "total_liabilities": 102069000, "total_debt": 2006000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 70465000, "total_equity": -39275000, "shares_outstanding": 54084183, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "3911000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "62794000", "longTermDebt": "2006000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "70465000", "totalLiabilities": "102069000", "otherCurrentAssets": "None", "totalCurrentAssets": "16170000", "currentLongTermDebt": "3177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46624000", "currentAccountsPayable": "17757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-39275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17000", "totalCurrentLiabilities": "53569000", "otherNonCurrentLiabilities": "9906000", "totalNonCurrentLiabilities": "48500000", "cashAndShortTermInvestments": "1887000", "commonStockSharesOutstanding": "54084183", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1887000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": 18191500, "cost_of_revenue": 10188500, "gross_profit": 8003000, "ebit": -670500, "ebitda": 657500, "pretax_income": -4113000, "tax_provision": 1836500, "net_income": -5949500, "net_income_to_common": -5949500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1330000, "total_current_assets": 13093000, "total_assets": 58203000, "short_term_debt": 2314000, "long_term_debt": 2238000, "total_debt": 4552000, "total_liabilities": 211369000, "total_equity": -153166000, "shares_outstanding": 49560000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2885500, "capital_expenditure": 2804500, "free_cash_flow": 5690000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127011, "ticker_id": 7266, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-670500", "ebitda": "657500", "netIncome": "-5949500", "grossProfit": "8003000", "depreciation": "None", "totalRevenue": "18191500", "costOfRevenue": "10188500", "interestIncome": "None", "incomeBeforeTax": "-4113000", "interestExpense": "None", "operatingIncome": "-3701500", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1836500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11704500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10188500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1328000", "sellingGeneralAndAdministrative": "4910500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3579000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "58203000", "longTermDebt": "2238000", "shortTermDebt": "2314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-42826000", "totalLiabilities": "211369000", "otherCurrentAssets": "7255000", "totalCurrentAssets": "13093000", "currentLongTermDebt": "1014000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45110000", "currentAccountsPayable": "10003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4552000", "totalShareholderEquity": "-153166000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60068000", "totalCurrentLiabilities": "96515000", "otherNonCurrentLiabilities": "74088000", "totalNonCurrentLiabilities": "114854000", "cashAndShortTermInvestments": "1330000", "commonStockSharesOutstanding": "49560000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5949500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-95000", "operatingCashflow": "2885500", "capitalExpenditures": "2804500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "264000", "cashflowFromInvestment": "-2823500", "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": "1365500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18191500, "cost_of_revenue": 10188500, "gross_profit": 8003000, "research_and_development": null, "selling_general_admin": 4910500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -670500, "depreciation_amortisation": 1328000, "ebitda": 657500, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -4113000, "tax_provision": 1836500, "effective_tax_rate": null, "net_income": -5949500, "net_income_continuing_ops": null, "net_income_to_common": -5949500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1330000, "short_term_investments": null, "net_receivables": 929000, "inventory": 3579000, "other_current_assets": null, "total_current_assets": 13093000, "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": 45110000, "total_assets": 58203000, "short_term_debt": 2314000, "accounts_payable": 10003000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96515000, "long_term_debt": 2238000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 114854000, "total_liabilities": 211369000, "total_debt": 4552000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42826000, "total_equity": -153166000, "shares_outstanding": 49560000, "operating_cash_flow": 2885500, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2804500, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2823500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 264000, "free_cash_flow": 5690000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-670500", "ebitda": "657500", "netIncome": "-5949500", "grossProfit": "8003000", "depreciation": "None", "totalRevenue": "18191500", "costOfRevenue": "10188500", "interestIncome": "None", "incomeBeforeTax": "-4113000", "interestExpense": "None", "operatingIncome": "-3701500", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1836500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11704500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10188500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1328000", "sellingGeneralAndAdministrative": "4910500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3579000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "58203000", "longTermDebt": "2238000", "shortTermDebt": "2314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-42826000", "totalLiabilities": "211369000", "otherCurrentAssets": "7255000", "totalCurrentAssets": "13093000", "currentLongTermDebt": "1014000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45110000", "currentAccountsPayable": "10003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4552000", "totalShareholderEquity": "-153166000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60068000", "totalCurrentLiabilities": "96515000", "otherNonCurrentLiabilities": "74088000", "totalNonCurrentLiabilities": "114854000", "cashAndShortTermInvestments": "1330000", "commonStockSharesOutstanding": "49560000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5949500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-95000", "operatingCashflow": "2885500", "capitalExpenditures": "2804500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "264000", "cashflowFromInvestment": "-2823500", "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": "1365500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -1369000, "ebitda": -3471999, "pretax_income": -3472000, "tax_provision": 60000, "net_income": -3532000, "net_income_to_common": -3532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000, "total_current_assets": 891000, "total_assets": 36638000, "short_term_debt": 11858000, "long_term_debt": null, "total_debt": 11858000, "total_liabilities": 27659000, "total_equity": 8979000, "shares_outstanding": 14640771, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -172000, "capital_expenditure": 0, "free_cash_flow": -172000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127012, "ticker_id": 7266, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-3471999", "netIncome": "-3532000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3472000", "interestExpense": "None", "operatingIncome": "-1369000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "60000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "35638000", "currentDebt": "None", "investments": "None", "totalAssets": "36638000", "longTermDebt": "None", "shortTermDebt": "11858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-36654000", "totalLiabilities": "27659000", "otherCurrentAssets": "None", "totalCurrentAssets": "891000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35747000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11858000", "totalShareholderEquity": "8979000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13014000", "totalCurrentLiabilities": "24872000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2786999", "cashAndShortTermInvestments": "891000", "commonStockSharesOutstanding": "14640771", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3532000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-172000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134000", "cashflowFromInvestment": "40000", "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": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1369000, "depreciation_amortisation": null, "ebitda": -3471999, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3472000, "tax_provision": 60000, "effective_tax_rate": null, "net_income": -3532000, "net_income_continuing_ops": null, "net_income_to_common": -3532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 891000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 891000, "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": 35747000, "total_assets": 36638000, "short_term_debt": 11858000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24872000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2786999, "total_liabilities": 27659000, "total_debt": 11858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36654000, "total_equity": 8979000, "shares_outstanding": 14640771, "operating_cash_flow": -172000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 134000, "free_cash_flow": -172000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-3471999", "netIncome": "-3532000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3472000", "interestExpense": "None", "operatingIncome": "-1369000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "60000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "35638000", "currentDebt": "None", "investments": "None", "totalAssets": "36638000", "longTermDebt": "None", "shortTermDebt": "11858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-36654000", "totalLiabilities": "27659000", "otherCurrentAssets": "None", "totalCurrentAssets": "891000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35747000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11858000", "totalShareholderEquity": "8979000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13014000", "totalCurrentLiabilities": "24872000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2786999", "cashAndShortTermInvestments": "891000", "commonStockSharesOutstanding": "14640771", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3532000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-172000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134000", "cashflowFromInvestment": "40000", "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": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": -20958500, "cost_of_revenue": 10600000, "gross_profit": -10358500, "ebit": -13651000, "ebitda": -427000, "pretax_income": -16925500, "tax_provision": 30000, "net_income": -14962000, "net_income_to_common": -14962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 698000, "total_current_assets": 8951000, "total_assets": 51039000, "short_term_debt": 1528000, "long_term_debt": 1374000, "total_debt": 2902000, "total_liabilities": 81965000, "total_equity": -30926000, "shares_outstanding": 11364318, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -423000, "capital_expenditure": 1856500, "free_cash_flow": 1433500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127013, "ticker_id": 7266, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-14962000", "grossProfit": "-10358500", "depreciation": "None", "totalRevenue": "-20958500", "costOfRevenue": "10600000", "interestIncome": "None", "incomeBeforeTax": "-16925500", "interestExpense": "None", "operatingIncome": "-13651000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-17907500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13224000", "sellingGeneralAndAdministrative": "1749000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3188000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "51039000", "longTermDebt": "1374000", "shortTermDebt": "1528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30927000", "totalLiabilities": "81965000", "otherCurrentAssets": "548000", "totalCurrentAssets": "8951000", "currentLongTermDebt": "1528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42088000", "currentAccountsPayable": "8371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2902000", "totalShareholderEquity": "-30926000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16295000", "totalCurrentLiabilities": "45985000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35980000", "cashAndShortTermInvestments": "698000", "commonStockSharesOutstanding": "11364318", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "469500", "operatingCashflow": "-423000", "capitalExpenditures": "1856500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236599000", "cashflowFromInvestment": "237021000", "stockBasedCompensation": "-1417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -20958500, "cost_of_revenue": 10600000, "gross_profit": -10358500, "research_and_development": null, "selling_general_admin": 1749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13651000, "depreciation_amortisation": 13224000, "ebitda": -427000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -16925500, "tax_provision": 30000, "effective_tax_rate": null, "net_income": -14962000, "net_income_continuing_ops": null, "net_income_to_common": -14962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 698000, "short_term_investments": null, "net_receivables": 4517000, "inventory": 3188000, "other_current_assets": null, "total_current_assets": 8951000, "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": 42088000, "total_assets": 51039000, "short_term_debt": 1528000, "accounts_payable": 8371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45985000, "long_term_debt": 1374000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35980000, "total_liabilities": 81965000, "total_debt": 2902000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30927000, "total_equity": -30926000, "shares_outstanding": 11364318, "operating_cash_flow": -423000, "stock_based_compensation": -1417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1856500, "acquisitions": null, "other_investing": null, "investing_cash_flow": 237021000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -236599000, "free_cash_flow": 1433500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-14962000", "grossProfit": "-10358500", "depreciation": "None", "totalRevenue": "-20958500", "costOfRevenue": "10600000", "interestIncome": "None", "incomeBeforeTax": "-16925500", "interestExpense": "None", "operatingIncome": "-13651000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-17907500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13224000", "sellingGeneralAndAdministrative": "1749000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3188000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "51039000", "longTermDebt": "1374000", "shortTermDebt": "1528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30927000", "totalLiabilities": "81965000", "otherCurrentAssets": "548000", "totalCurrentAssets": "8951000", "currentLongTermDebt": "1528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42088000", "currentAccountsPayable": "8371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2902000", "totalShareholderEquity": "-30926000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16295000", "totalCurrentLiabilities": "45985000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35980000", "cashAndShortTermInvestments": "698000", "commonStockSharesOutstanding": "11364318", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "469500", "operatingCashflow": "-423000", "capitalExpenditures": "1856500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236599000", "cashflowFromInvestment": "237021000", "stockBasedCompensation": "-1417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": -20958500, "cost_of_revenue": 10600000, "gross_profit": -10358500, "ebit": -13224000, "ebitda": -12391000, "pretax_income": -9832000, "tax_provision": 140000, "net_income": -14962000, "net_income_to_common": -14962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 889000, "total_current_assets": 904000, "total_assets": 36380000, "short_term_debt": 9861000, "long_term_debt": null, "total_debt": 9861000, "total_liabilities": 59305000, "total_equity": -22925000, "shares_outstanding": 11364318, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -89999, "capital_expenditure": 1856500, "free_cash_flow": 1766501, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127015, "ticker_id": 7266, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13224000", "ebitda": "-12391000", "netIncome": "-14962000", "grossProfit": "-10358500", "depreciation": "None", "totalRevenue": "-20958500", "costOfRevenue": "10600000", "interestIncome": "None", "incomeBeforeTax": "-9832000", "interestExpense": "None", "operatingIncome": "-1310000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "140000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-17907500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "833000", "sellingGeneralAndAdministrative": "1749000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "36380000", "longTermDebt": "None", "shortTermDebt": "9861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-32921000", "totalLiabilities": "59305000", "otherCurrentAssets": "15000", "totalCurrentAssets": "904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35476000", "currentAccountsPayable": "288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9861000", "totalShareholderEquity": "-22925000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11491000", "totalCurrentLiabilities": "21640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37665000", "cashAndShortTermInvestments": "889000", "commonStockSharesOutstanding": "11364318", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "469500", "operatingCashflow": "-89999", "capitalExpenditures": "1856500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215340000", "cashflowFromInvestment": "-215340000", "stockBasedCompensation": "-1417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -20958500, "cost_of_revenue": 10600000, "gross_profit": -10358500, "research_and_development": null, "selling_general_admin": 1749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13224000, "depreciation_amortisation": 833000, "ebitda": -12391000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -9832000, "tax_provision": 140000, "effective_tax_rate": null, "net_income": -14962000, "net_income_continuing_ops": null, "net_income_to_common": -14962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 889000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 904000, "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": 35476000, "total_assets": 36380000, "short_term_debt": 9861000, "accounts_payable": 288000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21640000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37665000, "total_liabilities": 59305000, "total_debt": 9861000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32921000, "total_equity": -22925000, "shares_outstanding": 11364318, "operating_cash_flow": -89999, "stock_based_compensation": -1417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1856500, "acquisitions": null, "other_investing": null, "investing_cash_flow": -215340000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 215340000, "free_cash_flow": 1766501, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13224000", "ebitda": "-12391000", "netIncome": "-14962000", "grossProfit": "-10358500", "depreciation": "None", "totalRevenue": "-20958500", "costOfRevenue": "10600000", "interestIncome": "None", "incomeBeforeTax": "-9832000", "interestExpense": "None", "operatingIncome": "-1310000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "140000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-17907500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "833000", "sellingGeneralAndAdministrative": "1749000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "36380000", "longTermDebt": "None", "shortTermDebt": "9861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-32921000", "totalLiabilities": "59305000", "otherCurrentAssets": "15000", "totalCurrentAssets": "904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35476000", "currentAccountsPayable": "288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9861000", "totalShareholderEquity": "-22925000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11491000", "totalCurrentLiabilities": "21640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37665000", "cashAndShortTermInvestments": "889000", "commonStockSharesOutstanding": "11364318", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "469500", "operatingCashflow": "-89999", "capitalExpenditures": "1856500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215340000", "cashflowFromInvestment": "-215340000", "stockBasedCompensation": "-1417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": 20958500, "cost_of_revenue": 10600000, "gross_profit": 10358500, "ebit": 5808500, "ebitda": 6641500, "pretax_income": 6804000, "tax_provision": 2216500, "net_income": 4587500, "net_income_to_common": 4587500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1318000, "total_current_assets": 10014000, "total_assets": 49236000, "short_term_debt": 1102000, "long_term_debt": null, "total_debt": 1102000, "total_liabilities": 74575000, "total_equity": -25339000, "shares_outstanding": 16633000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1202000, "capital_expenditure": 1856500, "free_cash_flow": 654500, "dividends_paid": 3789500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127016, "ticker_id": 7266, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5808500", "ebitda": "6641500", "netIncome": "4587500", "grossProfit": "10358500", "depreciation": "None", "totalRevenue": "20958500", "costOfRevenue": "10600000", "interestIncome": "None", "incomeBeforeTax": "6804000", "interestExpense": "None", "operatingIncome": "6235500", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2216500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "833000", "sellingGeneralAndAdministrative": "1581500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3239000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "49236000", "longTermDebt": "None", "shortTermDebt": "1102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25340000", "totalLiabilities": "74575000", "otherCurrentAssets": "1189000", "totalCurrentAssets": "10014000", "currentLongTermDebt": "1102000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39222000", "currentAccountsPayable": "8589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1102000", "totalShareholderEquity": "-25339000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20124000", "totalCurrentLiabilities": "46092000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28483000", "cashAndShortTermInvestments": "1318000", "commonStockSharesOutstanding": "16633000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5148000", "profitLoss": "None", "dividendPayout": "3789500", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-469500", "operatingCashflow": "-1202000", "capitalExpenditures": "1856500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1750000", "cashflowFromInvestment": "426000", "stockBasedCompensation": "1417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3789500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20958500, "cost_of_revenue": 10600000, "gross_profit": 10358500, "research_and_development": null, "selling_general_admin": 1581500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5808500, "depreciation_amortisation": 833000, "ebitda": 6641500, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 6804000, "tax_provision": 2216500, "effective_tax_rate": null, "net_income": 4587500, "net_income_continuing_ops": null, "net_income_to_common": 4587500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1318000, "short_term_investments": null, "net_receivables": 4268000, "inventory": 3239000, "other_current_assets": null, "total_current_assets": 10014000, "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": 39222000, "total_assets": 49236000, "short_term_debt": 1102000, "accounts_payable": 8589000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46092000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28483000, "total_liabilities": 74575000, "total_debt": 1102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25340000, "total_equity": -25339000, "shares_outstanding": 16633000, "operating_cash_flow": -1202000, "stock_based_compensation": 1417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1856500, "acquisitions": null, "other_investing": null, "investing_cash_flow": 426000, "dividends_paid": 3789500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1750000, "free_cash_flow": 654500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5808500", "ebitda": "6641500", "netIncome": "4587500", "grossProfit": "10358500", "depreciation": "None", "totalRevenue": "20958500", "costOfRevenue": "10600000", "interestIncome": "None", "incomeBeforeTax": "6804000", "interestExpense": "None", "operatingIncome": "6235500", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2216500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "833000", "sellingGeneralAndAdministrative": "1581500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3239000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "49236000", "longTermDebt": "None", "shortTermDebt": "1102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25340000", "totalLiabilities": "74575000", "otherCurrentAssets": "1189000", "totalCurrentAssets": "10014000", "currentLongTermDebt": "1102000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39222000", "currentAccountsPayable": "8589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1102000", "totalShareholderEquity": "-25339000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20124000", "totalCurrentLiabilities": "46092000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28483000", "cashAndShortTermInvestments": "1318000", "commonStockSharesOutstanding": "16633000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5148000", "profitLoss": "None", "dividendPayout": "3789500", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-469500", "operatingCashflow": "-1202000", "capitalExpenditures": "1856500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1750000", "cashflowFromInvestment": "426000", "stockBasedCompensation": "1417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3789500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": 20958500, "cost_of_revenue": 10600000, "gross_profit": 10358500, "ebit": 5808500, "ebitda": 6641500, "pretax_income": 6804000, "tax_provision": 2216500, "net_income": 4587500, "net_income_to_common": 4587500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1318000, "total_current_assets": 10014000, "total_assets": 49236000, "short_term_debt": 1102000, "long_term_debt": null, "total_debt": 1102000, "total_liabilities": 74575000, "total_equity": -25339000, "shares_outstanding": 18889000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1036000, "capital_expenditure": 1856500, "free_cash_flow": 820500, "dividends_paid": 3789500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127017, "ticker_id": 7266, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5808500", "ebitda": "6641500", "netIncome": "4587500", "grossProfit": "10358500", "depreciation": "None", "totalRevenue": "20958500", "costOfRevenue": "10600000", "interestIncome": "None", "incomeBeforeTax": "6804000", "interestExpense": "None", "operatingIncome": "6235500", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2216500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "833000", "sellingGeneralAndAdministrative": "1581500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3239000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "49236000", "longTermDebt": "None", "shortTermDebt": "1102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-25340000", "totalLiabilities": "74575000", "otherCurrentAssets": "4074000", "totalCurrentAssets": "10014000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39222000", "currentAccountsPayable": "8589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1102000", "totalShareholderEquity": "-25339000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36401000", "totalCurrentLiabilities": "46092000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28483000", "cashAndShortTermInvestments": "1318000", "commonStockSharesOutstanding": "18889000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4587500", "profitLoss": "None", "dividendPayout": "3789500", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-469500", "operatingCashflow": "-1036000", "capitalExpenditures": "1856500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215340000", "cashflowFromInvestment": "215920000", "stockBasedCompensation": "1417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3789500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215340000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20958500, "cost_of_revenue": 10600000, "gross_profit": 10358500, "research_and_development": null, "selling_general_admin": 1581500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5808500, "depreciation_amortisation": 833000, "ebitda": 6641500, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 6804000, "tax_provision": 2216500, "effective_tax_rate": null, "net_income": 4587500, "net_income_continuing_ops": null, "net_income_to_common": 4587500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1318000, "short_term_investments": null, "net_receivables": 1383000, "inventory": 3239000, "other_current_assets": null, "total_current_assets": 10014000, "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": 39222000, "total_assets": 49236000, "short_term_debt": 1102000, "accounts_payable": 8589000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46092000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28483000, "total_liabilities": 74575000, "total_debt": 1102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25340000, "total_equity": -25339000, "shares_outstanding": 18889000, "operating_cash_flow": -1036000, "stock_based_compensation": 1417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1856500, "acquisitions": null, "other_investing": null, "investing_cash_flow": 215920000, "dividends_paid": 3789500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215340000, "free_cash_flow": 820500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5808500", "ebitda": "6641500", "netIncome": "4587500", "grossProfit": "10358500", "depreciation": "None", "totalRevenue": "20958500", "costOfRevenue": "10600000", "interestIncome": "None", "incomeBeforeTax": "6804000", "interestExpense": "None", "operatingIncome": "6235500", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2216500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "833000", "sellingGeneralAndAdministrative": "1581500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3239000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "49236000", "longTermDebt": "None", "shortTermDebt": "1102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-25340000", "totalLiabilities": "74575000", "otherCurrentAssets": "4074000", "totalCurrentAssets": "10014000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39222000", "currentAccountsPayable": "8589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1102000", "totalShareholderEquity": "-25339000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36401000", "totalCurrentLiabilities": "46092000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28483000", "cashAndShortTermInvestments": "1318000", "commonStockSharesOutstanding": "18889000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4587500", "profitLoss": "None", "dividendPayout": "3789500", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-469500", "operatingCashflow": "-1036000", "capitalExpenditures": "1856500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215340000", "cashflowFromInvestment": "215920000", "stockBasedCompensation": "1417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3789500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215340000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "income_statement": { "revenue": -16807500, "cost_of_revenue": 10626500, "gross_profit": -6181000, "ebit": -8324000, "ebitda": -1274000, "pretax_income": 3757500, "tax_provision": 273500, "net_income": 3484000, "net_income_to_common": 3484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278000, "total_current_assets": 4336000, "total_assets": 40978000, "short_term_debt": 813000, "long_term_debt": null, "total_debt": 813000, "total_liabilities": 69326000, "total_equity": -28348000, "shares_outstanding": 37162083, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1571000, "capital_expenditure": 1494500, "free_cash_flow": -76500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127018, "ticker_id": 7266, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:05.167595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "3484000", "grossProfit": "-6181000", "depreciation": "None", "totalRevenue": "-16807500", "costOfRevenue": "10626500", "interestIncome": "None", "incomeBeforeTax": "3757500", "interestExpense": "None", "operatingIncome": "-8324000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "273500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-19110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10626500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7050000", "sellingGeneralAndAdministrative": "1971500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2300000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "40978000", "longTermDebt": "None", "shortTermDebt": "813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-28349000", "totalLiabilities": "69326000", "otherCurrentAssets": "733000", "totalCurrentAssets": "4336000", "currentLongTermDebt": "813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36642000", "currentAccountsPayable": "9932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "813000", "totalShareholderEquity": "-28348000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18104000", "totalCurrentLiabilities": "41284000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28042000", "cashAndShortTermInvestments": "278000", "commonStockSharesOutstanding": "37162083", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3484000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-158000", "operatingCashflow": "-1571000", "capitalExpenditures": "1494500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85271000", "cashflowFromInvestment": "87301000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43085500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-661500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -16807500, "cost_of_revenue": 10626500, "gross_profit": -6181000, "research_and_development": null, "selling_general_admin": 1971500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8324000, "depreciation_amortisation": 7050000, "ebitda": -1274000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 3757500, "tax_provision": 273500, "effective_tax_rate": null, "net_income": 3484000, "net_income_continuing_ops": null, "net_income_to_common": 3484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278000, "short_term_investments": null, "net_receivables": 1025000, "inventory": 2300000, "other_current_assets": null, "total_current_assets": 4336000, "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": 36642000, "total_assets": 40978000, "short_term_debt": 813000, "accounts_payable": 9932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41284000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28042000, "total_liabilities": 69326000, "total_debt": 813000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28349000, "total_equity": -28348000, "shares_outstanding": 37162083, "operating_cash_flow": -1571000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1494500, "acquisitions": null, "other_investing": null, "investing_cash_flow": 87301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85271000, "free_cash_flow": -76500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "3484000", "grossProfit": "-6181000", "depreciation": "None", "totalRevenue": "-16807500", "costOfRevenue": "10626500", "interestIncome": "None", "incomeBeforeTax": "3757500", "interestExpense": "None", "operatingIncome": "-8324000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "273500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-19110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10626500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7050000", "sellingGeneralAndAdministrative": "1971500", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2300000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "40978000", "longTermDebt": "None", "shortTermDebt": "813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-28349000", "totalLiabilities": "69326000", "otherCurrentAssets": "733000", "totalCurrentAssets": "4336000", "currentLongTermDebt": "813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36642000", "currentAccountsPayable": "9932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "813000", "totalShareholderEquity": "-28348000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18104000", "totalCurrentLiabilities": "41284000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28042000", "cashAndShortTermInvestments": "278000", "commonStockSharesOutstanding": "37162083", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3484000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-158000", "operatingCashflow": "-1571000", "capitalExpenditures": "1494500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85271000", "cashflowFromInvestment": "87301000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43085500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-661500", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 9, "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" ] } } }