{ "ticker": { "uuid": "e6019e1a-7683-4b77-92d8-a1d8182df2f9", "symbol": "SNYR", "name": "Synergy CHC Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/e6019e1a-7683-4b77-92d8-a1d8182df2f9/", "api_url": "https://sharemaestro.com/factors/api/tickers/e6019e1a-7683-4b77-92d8-a1d8182df2f9/" }, "ticker_metadata": { "id": 8311, "uuid": "e6019e1a-7683-4b77-92d8-a1d8182df2f9", "symbol": "SNYR", "name": "Synergy CHC Corp. Common Stock", "asset_type": "equity", "market_cap": 3748800, "stock_exchange_id": 2, "industry": "Medical Distribution", "sector": "Healthcare", "description": "Synergy CHC Corp. The company is headquartered in Westbrook, Maine.", "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": "e6019e1a-7683-4b77-92d8-a1d8182df2f9", "symbol": "SNYR", "name": "Synergy CHC Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/e6019e1a-7683-4b77-92d8-a1d8182df2f9/", "api_url": "https://sharemaestro.com/factors/api/tickers/e6019e1a-7683-4b77-92d8-a1d8182df2f9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.27, "value": 0.38, "quality": 0.38, "momentum": 0.38, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 0.21, "market_cap": 2357983.74, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.6214, "piotroski_f_score": 3, "momentum_12_1": -0.814, "volatility_252d": 0.9435 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:50.834159+00:00", "batch_id": "" }, "size": { "price_close": 0.2086, "market_cap": 2357983.7358, "market_cap_usd": 2357983.7358, "enterprise_value": 29814904.7358, "shares_outstanding": 11303853, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0851, "pcf_ratio": null, "pfcf_ratio": -0.6194, "ev_ebitda": null, "ev_ebit": -13.7563, "ev_sales": 1.0762, "ev_fcf": -7.8318, "earnings_yield": null, "fcf_yield": -0.1277, "price_to_sales": 0.0851, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.9292 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6513, "operating_margin": -0.0782, "net_margin": -0.5698, "ebitda_margin": -0.2227, "fcf_margin": -0.1374, "roe": 0.6214, "roa": -2.4431, "roic": -0.7923, "roc_greenblatt": null, "asset_turnover": 4.2873, "cash_conversion": 0.2412, "accruals_ratio": -1.8539, "sbc_to_revenue": -719.8045, "piotroski_f_score": 3, "altman_z_score": -9.6541, "earnings_stability_5y": 3.2611, "revenue_stability_5y": 0.1505, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 2.7923, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -1.2543, "net_debt_to_ebitda": -4.4496, "debt_to_assets": 4.2945, "interest_coverage": -0.3164, "current_ratio": 0.9264, "quick_ratio": 0.4327, "net_debt": 27456921, "local_beta": 0.001, "volatility_252d": 0.9435, "volatility_60d": 1.8798, "max_drawdown_12m": -0.945, "risk_adjusted_momentum": -0.8628 }, "growth": { "revenue_growth_1y": -0.1753, "revenue_growth_3y_cagr": -0.0752, "revenue_growth_5y_cagr": -0.0546, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": -0.1753, "earnings_growth": null }, "momentum": { "price_return_1m": -0.4658, "price_return_3m": -0.8443, "price_return_6m": -0.8863, "price_return_9m": -0.9101, "price_return_12m": -0.9007, "price_return_12m_ex1m": -0.814, "momentum_6m": -0.8863, "momentum_12m": -0.9007, "momentum_12_1": -0.814, "distance_from_52w_high": -0.945, "distance_from_52w_low": 0, "relative_strength": -1.0586 }, "raw_ttm": { "revenue_ttm": 27702979, "gross_profit_ttm": 18042926, "ebit_ttm": -2167371, "ebitda_ttm": -6170661, "net_income_ttm": -15786370, "eps_diluted_ttm": -1.3965, "operating_cash_flow_ttm": -3806919, "capital_expenditure_ttm": 4, "fcf_ttm": -3806915, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6850754, "cash_and_equivalents": 292115, "total_current_assets": 6344924, "total_current_liabilities": 6848786, "net_ppe": null, "total_assets": 6461591, "total_debt": 27749036, "total_equity": -25405250, "net_working_capital": 1935004, "book_value_per_share": -2.2475, "retained_earnings": -59009920, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -25521917, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 62, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 62, "svqf_composite": 69, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.38, "os_score": 0.27, "value_percentile": 0.38, "quality_percentile": 0.38, "momentum_percentile": 0.38, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2892, "ticker_id": 8311, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:50.834159+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.2086, "market_cap": 2357983.7358, "market_cap_usd": 2357983.7358, "enterprise_value": 29814904.7358, "shares_outstanding": 11303853, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.08511661, "pcf_ratio": null, "pfcf_ratio": -0.6193949, "ev_ebitda": null, "ev_ebit": -13.75625342, "ev_sales": 1.07623461, "ev_fcf": -7.83177579, "earnings_yield": null, "fcf_yield": -0.12768496, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65129913, "operating_margin": -0.07823603, "net_margin": -0.56984377, "ebitda_margin": -0.22274359, "fcf_margin": -0.13741898, "roe": 0.62138219, "roa": -2.44310883, "roic": -0.79229479, "roc_greenblatt": null, "asset_turnover": 4.28733094, "cash_conversion": 0.24115202, "accruals_ratio": -1.85394758, "sbc_to_revenue": -719.80445688, "debt_to_equity": -1.25434078, "net_debt_to_ebitda": -4.44959154, "debt_to_assets": 4.29445875, "interest_coverage": -0.3163697, "current_ratio": 0.92643047, "quick_ratio": 0.43267668, "net_debt": 27456921, "revenue_growth_1y": -0.17533266, "revenue_growth_3y_cagr": -0.0751972, "revenue_growth_5y_cagr": -0.05459775, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -9.65412277, "earnings_stability_5y": 3.26111, "revenue_stability_5y": 0.150456, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.46581306, "price_return_3m": -0.84432836, "price_return_6m": -0.88632153, "price_return_9m": -0.91008621, "price_return_12m": -0.90066667, "price_return_12m_ex1m": -0.81404762, "distance_from_52w_high": -0.94496042, "distance_from_52w_low": 0, "relative_strength": -1.05860772, "local_beta": 0.001, "volatility_252d": 0.943517, "volatility_60d": 1.879818, "max_drawdown_12m": -0.94496042, "revenue_ttm": 27702979, "gross_profit_ttm": 18042926, "ebit_ttm": -2167371, "ebitda_ttm": -6170661, "net_income_ttm": -15786370, "eps_diluted_ttm": -1.39654771, "operating_cash_flow_ttm": -3806919, "capital_expenditure_ttm": 4, "fcf_ttm": -3806915, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6850754, "cash_and_equivalents": 292115, "total_current_assets": 6344924, "total_current_liabilities": 6848786, "net_ppe": null, "total_assets": 6461591, "total_debt": 27749036, "total_equity": -25405250, "net_working_capital": 1935004, "book_value_per_share": -2.24748588, "retained_earnings": -59009920, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -25521917, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 62, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 62, "svqf_composite": 69, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.21, "os": 0.27, "value": 0.38, "quality": 0.38, "momentum": 0.38, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.6214, "momentum_12_1": -0.814, "complete_fields": { "id": 2892, "ticker_id": 8311, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:50.834159+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.2086, "market_cap": 2357983.7358, "market_cap_usd": 2357983.7358, "enterprise_value": 29814904.7358, "shares_outstanding": 11303853, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.08511661, "pcf_ratio": null, "pfcf_ratio": -0.6193949, "ev_ebitda": null, "ev_ebit": -13.75625342, "ev_sales": 1.07623461, "ev_fcf": -7.83177579, "earnings_yield": null, "fcf_yield": -0.12768496, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65129913, "operating_margin": -0.07823603, "net_margin": -0.56984377, "ebitda_margin": -0.22274359, "fcf_margin": -0.13741898, "roe": 0.62138219, "roa": -2.44310883, "roic": -0.79229479, "roc_greenblatt": null, "asset_turnover": 4.28733094, "cash_conversion": 0.24115202, "accruals_ratio": -1.85394758, "sbc_to_revenue": -719.80445688, "debt_to_equity": -1.25434078, "net_debt_to_ebitda": -4.44959154, "debt_to_assets": 4.29445875, "interest_coverage": -0.3163697, "current_ratio": 0.92643047, "quick_ratio": 0.43267668, "net_debt": 27456921, "revenue_growth_1y": -0.17533266, "revenue_growth_3y_cagr": -0.0751972, "revenue_growth_5y_cagr": -0.05459775, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -9.65412277, "earnings_stability_5y": 3.26111, "revenue_stability_5y": 0.150456, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.46581306, "price_return_3m": -0.84432836, "price_return_6m": -0.88632153, "price_return_9m": -0.91008621, "price_return_12m": -0.90066667, "price_return_12m_ex1m": -0.81404762, "distance_from_52w_high": -0.94496042, "distance_from_52w_low": 0, "relative_strength": -1.05860772, "local_beta": 0.001, "volatility_252d": 0.943517, "volatility_60d": 1.879818, "max_drawdown_12m": -0.94496042, "revenue_ttm": 27702979, "gross_profit_ttm": 18042926, "ebit_ttm": -2167371, "ebitda_ttm": -6170661, "net_income_ttm": -15786370, "eps_diluted_ttm": -1.39654771, "operating_cash_flow_ttm": -3806919, "capital_expenditure_ttm": 4, "fcf_ttm": -3806915, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6850754, "cash_and_equivalents": 292115, "total_current_assets": 6344924, "total_current_liabilities": 6848786, "net_ppe": null, "total_assets": 6461591, "total_debt": 27749036, "total_equity": -25405250, "net_working_capital": 1935004, "book_value_per_share": -2.24748588, "retained_earnings": -59009920, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -25521917, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 62, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 62, "svqf_composite": 69, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 30380809, "cost_of_revenue": 10077992, "gross_profit": 20302817, "ebit": -6303995, "ebitda": -6170661, "pretax_income": -12223737, "tax_provision": 117471, "net_income": -12341208, "net_income_to_common": -12341208, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2622313, "total_current_assets": 10014376, "total_assets": 10164376, "short_term_debt": 1758215, "long_term_debt": 25056446, "total_debt": 26814661, "total_liabilities": 33292514, "total_equity": -23128138, "shares_outstanding": 9722552, "goodwill_and_intangibles": 150000 }, "cash_flow": { "operating_cash_flow": -2585022, "capital_expenditure": 0, "free_cash_flow": -2585022, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174014, "ticker_id": 8311, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6303995", "ebitda": "-6170661", "netIncome": "-12341208", "grossProfit": "20302817", "depreciation": "None", "totalRevenue": "30380809", "costOfRevenue": "10077992", "interestIncome": "15065", "incomeBeforeTax": "-12223737", "interestExpense": "5919742", "operatingIncome": "-1798099", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "117471", "reportedCurrency": "USD", "netInterestIncome": "-5904677", "nonInterestIncome": "None", "operatingExpenses": "22100916", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10077992", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133334", "sellingGeneralAndAdministrative": "8829803", "netIncomeFromContinuingOperations": "-12341208" }, "balance": { "goodwill": "None", "inventory": "3737509", "commonStock": "114", "currentDebt": "None", "investments": "None", "totalAssets": "10164376", "longTermDebt": "25056446", "shortTermDebt": "1758215", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "150000", "reportedCurrency": "USD", "retainedEarnings": "-56441021", "totalLiabilities": "33292514", "otherCurrentAssets": "451049", "totalCurrentAssets": "10014376", "currentLongTermDebt": "1758215", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3203505", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26814661", "totalShareholderEquity": "-23128138", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6389745", "totalCurrentLiabilities": "8236068", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25056446", "cashAndShortTermInvestments": "2622313", "commonStockSharesOutstanding": "9722552", "intangibleAssetsExcludingGoodwill": "150000", "cashAndCashEquivalentsAtCarryingValue": "2622313", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12341208", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2915298", "operatingCashflow": "-2585022", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4654664", "cashflowFromInvestment": "None", "stockBasedCompensation": "136247", "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": "1633776", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30380809, "cost_of_revenue": 10077992, "gross_profit": 20302817, "research_and_development": null, "selling_general_admin": 8829803, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6303995, "depreciation_amortisation": 133334, "ebitda": -6170661, "interest_expense": 5919742, "interest_income": null, "other_non_operating": null, "pretax_income": -12223737, "tax_provision": 117471, "effective_tax_rate": null, "net_income": -12341208, "net_income_continuing_ops": -12341208, "net_income_to_common": -12341208, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2622313, "short_term_investments": null, "net_receivables": 3203505, "inventory": 3737509, "other_current_assets": null, "total_current_assets": 10014376, "net_ppe": null, "goodwill": null, "intangible_assets": 150000, "goodwill_and_intangibles": 150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 150000, "total_assets": 10164376, "short_term_debt": 1758215, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8236068, "long_term_debt": 25056446, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25056446, "total_liabilities": 33292514, "total_debt": 26814661, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56441021, "total_equity": -23128138, "shares_outstanding": 9722552, "operating_cash_flow": -2585022, "stock_based_compensation": 136247, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4654664, "free_cash_flow": -2585022, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6303995", "ebitda": "-6170661", "netIncome": "-12341208", "grossProfit": "20302817", "depreciation": "None", "totalRevenue": "30380809", "costOfRevenue": "10077992", "interestIncome": "15065", "incomeBeforeTax": "-12223737", "interestExpense": "5919742", "operatingIncome": "-1798099", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "117471", "reportedCurrency": "USD", "netInterestIncome": "-5904677", "nonInterestIncome": "None", "operatingExpenses": "22100916", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10077992", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133334", "sellingGeneralAndAdministrative": "8829803", "netIncomeFromContinuingOperations": "-12341208" }, "balance": { "goodwill": "None", "inventory": "3737509", "commonStock": "114", "currentDebt": "None", "investments": "None", "totalAssets": "10164376", "longTermDebt": "25056446", "shortTermDebt": "1758215", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "150000", "reportedCurrency": "USD", "retainedEarnings": "-56441021", "totalLiabilities": "33292514", "otherCurrentAssets": "451049", "totalCurrentAssets": "10014376", "currentLongTermDebt": "1758215", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3203505", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26814661", "totalShareholderEquity": "-23128138", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6389745", "totalCurrentLiabilities": "8236068", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25056446", "cashAndShortTermInvestments": "2622313", "commonStockSharesOutstanding": "9722552", "intangibleAssetsExcludingGoodwill": "150000", "cashAndCashEquivalentsAtCarryingValue": "2622313", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12341208", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2915298", "operatingCashflow": "-2585022", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4654664", "cashflowFromInvestment": "None", "stockBasedCompensation": "136247", "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": "1633776", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 34834243, "cost_of_revenue": 11191224, "gross_profit": 23643019, "ebit": 6332259, "ebitda": 6465593, "pretax_income": 2227061, "tax_provision": 102085, "net_income": 2124976, "net_income_to_common": 2124976, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 687920, "total_current_assets": 16059768, "total_assets": 16343101, "short_term_debt": 11725272, "long_term_debt": 15790075, "total_debt": 27515347, "total_liabilities": 32974444, "total_equity": -16631343, "shares_outstanding": 7630501, "goodwill_and_intangibles": 283333 }, "cash_flow": { "operating_cash_flow": -4803390, "capital_expenditure": 0, "free_cash_flow": -4803390, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174019, "ticker_id": 8311, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6332259", "ebitda": "6465593", "netIncome": "2124976", "grossProfit": "23643019", "depreciation": "None", "totalRevenue": "34834243", "costOfRevenue": "11191224", "interestIncome": "1523", "incomeBeforeTax": "2227061", "interestExpense": "4105198", "operatingIncome": "5801248", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "102085", "reportedCurrency": "USD", "netInterestIncome": "-4103675", "nonInterestIncome": "None", "operatingExpenses": "17841771", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11191224", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133334", "sellingGeneralAndAdministrative": "4717006", "netIncomeFromContinuingOperations": "2124976" }, "balance": { "goodwill": "None", "inventory": "1716552", "commonStock": "87", "currentDebt": "None", "investments": "None", "totalAssets": "16343101", "longTermDebt": "15790075", "shortTermDebt": "11725272", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "283333", "reportedCurrency": "USD", "retainedEarnings": "-44099813", "totalLiabilities": "32974444", "otherCurrentAssets": "1959563", "totalCurrentAssets": "16059768", "currentLongTermDebt": "11725272", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11695733", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283333", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27515347", "totalShareholderEquity": "-16631343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5191868", "totalCurrentLiabilities": "17184369", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15790075", "cashAndShortTermInvestments": "687920", "commonStockSharesOutstanding": "7630501", "intangibleAssetsExcludingGoodwill": "283333", "cashAndCashEquivalentsAtCarryingValue": "687920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2124976", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1884324", "operatingCashflow": "-4803390", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4804086", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133334", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34834243, "cost_of_revenue": 11191224, "gross_profit": 23643019, "research_and_development": null, "selling_general_admin": 4717006, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6332259, "depreciation_amortisation": 133334, "ebitda": 6465593, "interest_expense": 4105198, "interest_income": null, "other_non_operating": null, "pretax_income": 2227061, "tax_provision": 102085, "effective_tax_rate": null, "net_income": 2124976, "net_income_continuing_ops": 2124976, "net_income_to_common": 2124976, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 687920, "short_term_investments": null, "net_receivables": 11695733, "inventory": 1716552, "other_current_assets": null, "total_current_assets": 16059768, "net_ppe": null, "goodwill": null, "intangible_assets": 283333, "goodwill_and_intangibles": 283333, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 283333, "total_assets": 16343101, "short_term_debt": 11725272, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17184369, "long_term_debt": 15790075, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15790075, "total_liabilities": 32974444, "total_debt": 27515347, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44099813, "total_equity": -16631343, "shares_outstanding": 7630501, "operating_cash_flow": -4803390, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4804086, "free_cash_flow": -4803390, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6332259", "ebitda": "6465593", "netIncome": "2124976", "grossProfit": "23643019", "depreciation": "None", "totalRevenue": "34834243", "costOfRevenue": "11191224", "interestIncome": "1523", "incomeBeforeTax": "2227061", "interestExpense": "4105198", "operatingIncome": "5801248", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "102085", "reportedCurrency": "USD", "netInterestIncome": "-4103675", "nonInterestIncome": "None", "operatingExpenses": "17841771", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11191224", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133334", "sellingGeneralAndAdministrative": "4717006", "netIncomeFromContinuingOperations": "2124976" }, "balance": { "goodwill": "None", "inventory": "1716552", "commonStock": "87", "currentDebt": "None", "investments": "None", "totalAssets": "16343101", "longTermDebt": "15790075", "shortTermDebt": "11725272", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "283333", "reportedCurrency": "USD", "retainedEarnings": "-44099813", "totalLiabilities": "32974444", "otherCurrentAssets": "1959563", "totalCurrentAssets": "16059768", "currentLongTermDebt": "11725272", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11695733", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283333", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27515347", "totalShareholderEquity": "-16631343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5191868", "totalCurrentLiabilities": "17184369", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15790075", "cashAndShortTermInvestments": "687920", "commonStockSharesOutstanding": "7630501", "intangibleAssetsExcludingGoodwill": "283333", "cashAndCashEquivalentsAtCarryingValue": "687920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2124976", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1884324", "operatingCashflow": "-4803390", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4804086", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133334", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 42777633, "cost_of_revenue": 10697323, "gross_profit": 32080310, "ebit": 10809879, "ebitda": 10843212, "pretax_income": 6573730, "tax_provision": 234980, "net_income": 6338750, "net_income_to_common": 6338750, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 632534, "total_current_assets": 11822849, "total_assets": 12239516, "short_term_debt": 2094525, "long_term_debt": 25523607, "total_debt": 27618132, "total_liabilities": 39545489, "total_equity": -27305973, "shares_outstanding": 89889074, "goodwill_and_intangibles": 416667 }, "cash_flow": { "operating_cash_flow": 421729, "capital_expenditure": 0, "free_cash_flow": 421729, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174024, "ticker_id": 8311, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10809879", "ebitda": "10843212", "netIncome": "6338750", "grossProfit": "32080310", "depreciation": "None", "totalRevenue": "42777633", "costOfRevenue": "10697323", "interestIncome": "1616", "incomeBeforeTax": "6573730", "interestExpense": "4236149", "operatingIncome": "10806746", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "234980", "reportedCurrency": "USD", "netInterestIncome": "-4234533", "nonInterestIncome": "None", "operatingExpenses": "21273564", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10697323", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "6051703", "netIncomeFromContinuingOperations": "6338750" }, "balance": { "goodwill": "None", "inventory": "3726240", "commonStock": "76", "currentDebt": "None", "investments": "None", "totalAssets": "12239516", "longTermDebt": "25523607", "shortTermDebt": "2094525", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "416667", "reportedCurrency": "USD", "retainedEarnings": "-46224789", "totalLiabilities": "39545489", "otherCurrentAssets": "897985", "totalCurrentAssets": "11822849", "currentLongTermDebt": "2094525", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6566090", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "416667", "currentAccountsPayable": "49972", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27618132", "totalShareholderEquity": "-27305973", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10838079", "totalCurrentLiabilities": "14021882", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25523607", "cashAndShortTermInvestments": "632534", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "416667", "cashAndCashEquivalentsAtCarryingValue": "632534", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6338750", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3990456", "operatingCashflow": "421729", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2090782", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42777633, "cost_of_revenue": 10697323, "gross_profit": 32080310, "research_and_development": null, "selling_general_admin": 6051703, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10809879, "depreciation_amortisation": 33333, "ebitda": 10843212, "interest_expense": 4236149, "interest_income": null, "other_non_operating": null, "pretax_income": 6573730, "tax_provision": 234980, "effective_tax_rate": null, "net_income": 6338750, "net_income_continuing_ops": 6338750, "net_income_to_common": 6338750, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 632534, "short_term_investments": null, "net_receivables": 6566090, "inventory": 3726240, "other_current_assets": null, "total_current_assets": 11822849, "net_ppe": null, "goodwill": null, "intangible_assets": 416667, "goodwill_and_intangibles": 416667, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 416667, "total_assets": 12239516, "short_term_debt": 2094525, "accounts_payable": 49972, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14021882, "long_term_debt": 25523607, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25523607, "total_liabilities": 39545489, "total_debt": 27618132, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46224789, "total_equity": -27305973, "shares_outstanding": 89889074, "operating_cash_flow": 421729, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2090782, "free_cash_flow": 421729, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10809879", "ebitda": "10843212", "netIncome": "6338750", "grossProfit": "32080310", "depreciation": "None", "totalRevenue": "42777633", "costOfRevenue": "10697323", "interestIncome": "1616", "incomeBeforeTax": "6573730", "interestExpense": "4236149", "operatingIncome": "10806746", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "234980", "reportedCurrency": "USD", "netInterestIncome": "-4234533", "nonInterestIncome": "None", "operatingExpenses": "21273564", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10697323", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "6051703", "netIncomeFromContinuingOperations": "6338750" }, "balance": { "goodwill": "None", "inventory": "3726240", "commonStock": "76", "currentDebt": "None", "investments": "None", "totalAssets": "12239516", "longTermDebt": "25523607", "shortTermDebt": "2094525", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "416667", "reportedCurrency": "USD", "retainedEarnings": "-46224789", "totalLiabilities": "39545489", "otherCurrentAssets": "897985", "totalCurrentAssets": "11822849", "currentLongTermDebt": "2094525", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6566090", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "416667", "currentAccountsPayable": "49972", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27618132", "totalShareholderEquity": "-27305973", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10838079", "totalCurrentLiabilities": "14021882", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25523607", "cashAndShortTermInvestments": "632534", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "416667", "cashAndCashEquivalentsAtCarryingValue": "632534", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6338750", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3990456", "operatingCashflow": "421729", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2090782", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 38410674, "cost_of_revenue": 25452988, "gross_profit": 12957686, "ebit": -26148751, "ebitda": -25808751, "pretax_income": -32599116, "tax_provision": 32172, "net_income": -32631287, "net_income_to_common": -32631287, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1926443, "total_current_assets": 18541733, "total_assets": 18541733, "short_term_debt": 1026453, "long_term_debt": null, "total_debt": 1026453, "total_liabilities": 52061600, "total_equity": -33519866, "shares_outstanding": 89889074, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8431439, "capital_expenditure": 1, "free_cash_flow": -8431438, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174029, "ticker_id": 8311, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26148751", "ebitda": "-25808751", "netIncome": "-32631287", "grossProfit": "12957686", "depreciation": "None", "totalRevenue": "38410674", "costOfRevenue": "25452988", "interestIncome": "None", "incomeBeforeTax": "-32599116", "interestExpense": "6450365", "operatingIncome": "-24966263", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "32172", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "37923949", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25452988", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340000", "sellingGeneralAndAdministrative": "9197068", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7967717", "commonStock": "899", "currentDebt": "None", "investments": "None", "totalAssets": "18541733", "longTermDebt": "None", "shortTermDebt": "1026453", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-52691039", "totalLiabilities": "52061600", "otherCurrentAssets": "739769", "totalCurrentAssets": "18541733", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7907804", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "19596324", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22825531", "totalShareholderEquity": "-33519866", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9639745", "totalCurrentLiabilities": "30262522", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21799078", "cashAndShortTermInvestments": "1926443", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1926443", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32631287", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "-7464832", "operatingCashflow": "-8431439", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8963301", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38410674, "cost_of_revenue": 25452988, "gross_profit": 12957686, "research_and_development": null, "selling_general_admin": 9197068, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26148751, "depreciation_amortisation": 340000, "ebitda": -25808751, "interest_expense": 6450365, "interest_income": null, "other_non_operating": null, "pretax_income": -32599116, "tax_provision": 32172, "effective_tax_rate": null, "net_income": -32631287, "net_income_continuing_ops": null, "net_income_to_common": -32631287, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1926443, "short_term_investments": null, "net_receivables": 7907804, "inventory": 7967717, "other_current_assets": null, "total_current_assets": 18541733, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 18541733, "short_term_debt": 1026453, "accounts_payable": 19596324, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30262522, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21799078, "total_liabilities": 52061600, "total_debt": 1026453, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52691039, "total_equity": -33519866, "shares_outstanding": 89889074, "operating_cash_flow": -8431439, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "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": 8963301, "free_cash_flow": -8431438, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26148751", "ebitda": "-25808751", "netIncome": "-32631287", "grossProfit": "12957686", "depreciation": "None", "totalRevenue": "38410674", "costOfRevenue": "25452988", "interestIncome": "None", "incomeBeforeTax": "-32599116", "interestExpense": "6450365", "operatingIncome": "-24966263", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "32172", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "37923949", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25452988", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340000", "sellingGeneralAndAdministrative": "9197068", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7967717", "commonStock": "899", "currentDebt": "None", "investments": "None", "totalAssets": "18541733", "longTermDebt": "None", "shortTermDebt": "1026453", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-52691039", "totalLiabilities": "52061600", "otherCurrentAssets": "739769", "totalCurrentAssets": "18541733", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7907804", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "19596324", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22825531", "totalShareholderEquity": "-33519866", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9639745", "totalCurrentLiabilities": "30262522", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21799078", "cashAndShortTermInvestments": "1926443", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1926443", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32631287", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "-7464832", "operatingCashflow": "-8431439", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8963301", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+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": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 89889074, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174031, "ticker_id": 8311, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "None", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236558", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "None", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": 236558, "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": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 89889074, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "None", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236558", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "None", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 40226865, "cost_of_revenue": 14679130, "gross_profit": 25547735, "ebit": 2706599, "ebitda": 2806864, "pretax_income": 1411132, "tax_provision": -5, "net_income": 1411132, "net_income_to_common": 1411132, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1665453, "total_current_assets": 12587089, "total_assets": 12587089, "short_term_debt": 7515693, "long_term_debt": null, "total_debt": 7515693, "total_liabilities": 16271192, "total_equity": -3684103, "shares_outstanding": 89889044, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1588248, "capital_expenditure": 2, "free_cash_flow": -1588246, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174036, "ticker_id": 8311, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2706599", "ebitda": "2806864", "netIncome": "1411132", "grossProfit": "25547735", "depreciation": "None", "totalRevenue": "40226865", "costOfRevenue": "14679130", "interestIncome": "None", "incomeBeforeTax": "1411132", "interestExpense": "1295466", "operatingIncome": "3085260", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22462478", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14679130", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100265", "sellingGeneralAndAdministrative": "6499344", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3828756", "commonStock": "899", "currentDebt": "None", "investments": "None", "totalAssets": "12587089", "longTermDebt": "None", "shortTermDebt": "7515693", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-22823437", "totalLiabilities": "16271192", "otherCurrentAssets": "874920", "totalCurrentAssets": "12587089", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6217960", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "21716", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8746916", "totalShareholderEquity": "-3684103", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7079984", "totalCurrentLiabilities": "14739196", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1531995", "cashAndShortTermInvestments": "1665453", "commonStockSharesOutstanding": "89889044", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1665453", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1411132", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2133145", "operatingCashflow": "-1588248", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1950000", "cashflowFromInvestment": "-361390", "stockBasedCompensation": "128928", "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": "100265", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40226865, "cost_of_revenue": 14679130, "gross_profit": 25547735, "research_and_development": null, "selling_general_admin": 6499344, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2706599, "depreciation_amortisation": 100265, "ebitda": 2806864, "interest_expense": 1295466, "interest_income": null, "other_non_operating": null, "pretax_income": 1411132, "tax_provision": -5, "effective_tax_rate": null, "net_income": 1411132, "net_income_continuing_ops": null, "net_income_to_common": 1411132, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1665453, "short_term_investments": null, "net_receivables": 6217960, "inventory": 3828756, "other_current_assets": null, "total_current_assets": 12587089, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 12587089, "short_term_debt": 7515693, "accounts_payable": 21716, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14739196, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1531995, "total_liabilities": 16271192, "total_debt": 7515693, "preferred_stock": null, "minority_interest": null, "retained_earnings": -22823437, "total_equity": -3684103, "shares_outstanding": 89889044, "operating_cash_flow": -1588248, "stock_based_compensation": 128928, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2, "acquisitions": null, "other_investing": null, "investing_cash_flow": -361390, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1950000, "free_cash_flow": -1588246, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2706599", "ebitda": "2806864", "netIncome": "1411132", "grossProfit": "25547735", "depreciation": "None", "totalRevenue": "40226865", "costOfRevenue": "14679130", "interestIncome": "None", "incomeBeforeTax": "1411132", "interestExpense": "1295466", "operatingIncome": "3085260", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22462478", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14679130", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100265", "sellingGeneralAndAdministrative": "6499344", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3828756", "commonStock": "899", "currentDebt": "None", "investments": "None", "totalAssets": "12587089", "longTermDebt": "None", "shortTermDebt": "7515693", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-22823437", "totalLiabilities": "16271192", "otherCurrentAssets": "874920", "totalCurrentAssets": "12587089", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6217960", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "21716", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8746916", "totalShareholderEquity": "-3684103", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7079984", "totalCurrentLiabilities": "14739196", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1531995", "cashAndShortTermInvestments": "1665453", "commonStockSharesOutstanding": "89889044", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1665453", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1411132", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2133145", "operatingCashflow": "-1588248", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1950000", "cashflowFromInvestment": "-361390", "stockBasedCompensation": "128928", "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": "100265", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 29357546, "cost_of_revenue": 9137602, "gross_profit": 20219944, "ebit": -8094804, "ebitda": -6882944, "pretax_income": -9075910, "tax_provision": 131537, "net_income": -9207447, "net_income_to_common": -9207447, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1224514, "total_current_assets": 5047095, "total_assets": 5190629, "short_term_debt": 5466248, "long_term_debt": 246916, "total_debt": 5713164, "total_liabilities": 10393980, "total_equity": -5203351, "shares_outstanding": 89883194, "goodwill_and_intangibles": 7636 }, "cash_flow": { "operating_cash_flow": 2946350, "capital_expenditure": 0, "free_cash_flow": 2946350, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174041, "ticker_id": 8311, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8094804", "ebitda": "-6882944", "netIncome": "-9207447", "grossProfit": "20219944", "depreciation": "None", "totalRevenue": "29357546", "costOfRevenue": "9137602", "interestIncome": "414", "incomeBeforeTax": "-9075910", "interestExpense": "1111934", "operatingIncome": "-7956110", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "131537", "reportedCurrency": "USD", "netInterestIncome": "-1111520", "nonInterestIncome": "None", "operatingExpenses": "28176054", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9137602", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1211860", "sellingGeneralAndAdministrative": "5493433", "netIncomeFromContinuingOperations": "-9207447" }, "balance": { "goodwill": "0", "inventory": "1861038", "commonStock": "899", "currentDebt": "None", "investments": "None", "totalAssets": "5190629", "longTermDebt": "246916", "shortTermDebt": "5466248", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "7636", "reportedCurrency": "USD", "retainedEarnings": "-24234569", "totalLiabilities": "10393980", "otherCurrentAssets": "286143", "totalCurrentAssets": "5047095", "currentLongTermDebt": "5466248", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1675400", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143534", "currentAccountsPayable": "26206", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "135898", "shortLongTermDebtTotal": "5713164", "totalShareholderEquity": "-5203351", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4242238", "totalCurrentLiabilities": "10147064", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "246916", "cashAndShortTermInvestments": "1224514", "commonStockSharesOutstanding": "89883194", "intangibleAssetsExcludingGoodwill": "7636", "cashAndCashEquivalentsAtCarryingValue": "1224514", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9207447", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "552158", "operatingCashflow": "2946350", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2050000", "cashflowFromInvestment": "None", "stockBasedCompensation": "201155", "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": "1211860", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29357546, "cost_of_revenue": 9137602, "gross_profit": 20219944, "research_and_development": null, "selling_general_admin": 5493433, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8094804, "depreciation_amortisation": 1211860, "ebitda": -6882944, "interest_expense": 1111934, "interest_income": null, "other_non_operating": null, "pretax_income": -9075910, "tax_provision": 131537, "effective_tax_rate": null, "net_income": -9207447, "net_income_continuing_ops": -9207447, "net_income_to_common": -9207447, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1224514, "short_term_investments": null, "net_receivables": 1675400, "inventory": 1861038, "other_current_assets": null, "total_current_assets": 5047095, "net_ppe": null, "goodwill": 0, "intangible_assets": 7636, "goodwill_and_intangibles": 7636, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 143534, "total_assets": 5190629, "short_term_debt": 5466248, "accounts_payable": 26206, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10147064, "long_term_debt": 246916, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246916, "total_liabilities": 10393980, "total_debt": 5713164, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24234569, "total_equity": -5203351, "shares_outstanding": 89883194, "operating_cash_flow": 2946350, "stock_based_compensation": 201155, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2050000, "free_cash_flow": 2946350, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8094804", "ebitda": "-6882944", "netIncome": "-9207447", "grossProfit": "20219944", "depreciation": "None", "totalRevenue": "29357546", "costOfRevenue": "9137602", "interestIncome": "414", "incomeBeforeTax": "-9075910", "interestExpense": "1111934", "operatingIncome": "-7956110", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "131537", "reportedCurrency": "USD", "netInterestIncome": "-1111520", "nonInterestIncome": "None", "operatingExpenses": "28176054", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9137602", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1211860", "sellingGeneralAndAdministrative": "5493433", "netIncomeFromContinuingOperations": "-9207447" }, "balance": { "goodwill": "0", "inventory": "1861038", "commonStock": "899", "currentDebt": "None", "investments": "None", "totalAssets": "5190629", "longTermDebt": "246916", "shortTermDebt": "5466248", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "7636", "reportedCurrency": "USD", "retainedEarnings": "-24234569", "totalLiabilities": "10393980", "otherCurrentAssets": "286143", "totalCurrentAssets": "5047095", "currentLongTermDebt": "5466248", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1675400", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143534", "currentAccountsPayable": "26206", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "135898", "shortLongTermDebtTotal": "5713164", "totalShareholderEquity": "-5203351", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4242238", "totalCurrentLiabilities": "10147064", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "246916", "cashAndShortTermInvestments": "1224514", "commonStockSharesOutstanding": "89883194", "intangibleAssetsExcludingGoodwill": "7636", "cashAndCashEquivalentsAtCarryingValue": "1224514", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9207447", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "552158", "operatingCashflow": "2946350", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2050000", "cashflowFromInvestment": "None", "stockBasedCompensation": "201155", "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": "1211860", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 33824495, "cost_of_revenue": 12474098, "gross_profit": 21350397, "ebit": -4179615, "ebitda": -2357551, "pretax_income": -6408384, "tax_provision": -247694, "net_income": -6160690, "net_income_to_common": -6160690, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 459736, "total_current_assets": 8939979, "total_assets": 20010511, "short_term_debt": 2142712, "long_term_debt": 5629002, "total_debt": 7771714, "total_liabilities": 16039818, "total_equity": 3970693, "shares_outstanding": 89862683, "goodwill_and_intangibles": 10800761 }, "cash_flow": { "operating_cash_flow": 1304632, "capital_expenditure": 198007, "free_cash_flow": 1502639, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174046, "ticker_id": 8311, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4179615", "ebitda": "-2357551", "netIncome": "-6160690", "grossProfit": "21350397", "depreciation": "None", "totalRevenue": "33824495", "costOfRevenue": "12474098", "interestIncome": "235", "incomeBeforeTax": "-6408384", "interestExpense": "1132763", "operatingIncome": "-4917746", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-247694", "reportedCurrency": "USD", "netInterestIncome": "-1346494", "nonInterestIncome": "None", "operatingExpenses": "25344075", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "12474098", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1822064", "sellingGeneralAndAdministrative": "7191646", "netIncomeFromContinuingOperations": "-6160690" }, "balance": { "goodwill": "7793240", "inventory": "2670305", "commonStock": "899", "currentDebt": "None", "investments": "None", "totalAssets": "20010511", "longTermDebt": "5629002", "shortTermDebt": "2142712", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3007521", "reportedCurrency": "USD", "retainedEarnings": "-15027122", "totalLiabilities": "16039818", "otherCurrentAssets": "965027", "totalCurrentAssets": "8939979", "currentLongTermDebt": "2142712", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "4844911", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11070532", "currentAccountsPayable": "76617", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "269771", "shortLongTermDebtTotal": "7771714", "totalShareholderEquity": "3970693", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "7783487", "totalCurrentLiabilities": "10410816", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "5629002", "cashAndShortTermInvestments": "459736", "commonStockSharesOutstanding": "89862683", "intangibleAssetsExcludingGoodwill": "3007521", "cashAndCashEquivalentsAtCarryingValue": "459736", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-6160690", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-884141", "operatingCashflow": "1304632", "capitalExpenditures": "198007", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-2862500", "cashflowFromInvestment": "-198007", "stockBasedCompensation": "441000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1822064", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33824495, "cost_of_revenue": 12474098, "gross_profit": 21350397, "research_and_development": 0, "selling_general_admin": 7191646, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4179615, "depreciation_amortisation": 1822064, "ebitda": -2357551, "interest_expense": 1132763, "interest_income": null, "other_non_operating": null, "pretax_income": -6408384, "tax_provision": -247694, "effective_tax_rate": null, "net_income": -6160690, "net_income_continuing_ops": -6160690, "net_income_to_common": -6160690, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 459736, "short_term_investments": 0, "net_receivables": 4844911, "inventory": 2670305, "other_current_assets": null, "total_current_assets": 8939979, "net_ppe": null, "goodwill": 7793240, "intangible_assets": 3007521, "goodwill_and_intangibles": 10800761, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11070532, "total_assets": 20010511, "short_term_debt": 2142712, "accounts_payable": 76617, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10410816, "long_term_debt": 5629002, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5629002, "total_liabilities": 16039818, "total_debt": 7771714, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15027122, "total_equity": 3970693, "shares_outstanding": 89862683, "operating_cash_flow": 1304632, "stock_based_compensation": 441000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198007, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198007, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2862500, "free_cash_flow": 1502639, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "-4179615", "ebitda": "-2357551", "netIncome": "-6160690", "grossProfit": "21350397", "depreciation": "None", "totalRevenue": "33824495", "costOfRevenue": "12474098", "interestIncome": "235", "incomeBeforeTax": "-6408384", "interestExpense": "1132763", "operatingIncome": "-4917746", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-247694", "reportedCurrency": "USD", "netInterestIncome": "-1346494", "nonInterestIncome": "None", "operatingExpenses": "25344075", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "12474098", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1822064", "sellingGeneralAndAdministrative": "7191646", "netIncomeFromContinuingOperations": "-6160690" }, "balance": { "goodwill": "7793240", "inventory": "2670305", "commonStock": "899", "currentDebt": "None", "investments": "None", "totalAssets": "20010511", "longTermDebt": "5629002", "shortTermDebt": "2142712", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3007521", "reportedCurrency": "USD", "retainedEarnings": "-15027122", "totalLiabilities": "16039818", "otherCurrentAssets": "965027", "totalCurrentAssets": "8939979", "currentLongTermDebt": "2142712", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "4844911", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11070532", "currentAccountsPayable": "76617", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "269771", "shortLongTermDebtTotal": "7771714", "totalShareholderEquity": "3970693", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "7783487", "totalCurrentLiabilities": "10410816", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "5629002", "cashAndShortTermInvestments": "459736", "commonStockSharesOutstanding": "89862683", "intangibleAssetsExcludingGoodwill": "3007521", "cashAndCashEquivalentsAtCarryingValue": "459736", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-6160690", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-884141", "operatingCashflow": "1304632", "capitalExpenditures": "198007", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-2862500", "cashflowFromInvestment": "-198007", "stockBasedCompensation": "441000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1822064", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 5492705, "cost_of_revenue": 1555243, "gross_profit": 3937462, "ebit": -567120, "ebitda": -533787, "pretax_income": -2582619, "tax_provision": -13720, "net_income": -2568899, "net_income_to_common": -2568899, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292115, "total_current_assets": 6344924, "total_assets": 6461591, "short_term_debt": 2730981, "long_term_debt": 25018055, "total_debt": 27749036, "total_liabilities": 31866841, "total_equity": -25405250, "shares_outstanding": 11303853, "goodwill_and_intangibles": 116667 }, "cash_flow": { "operating_cash_flow": -2044678, "capital_expenditure": 2, "free_cash_flow": -2044676, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174012, "ticker_id": 8311, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-567120", "ebitda": "-533787", "netIncome": "-2568899", "grossProfit": "3937462", "depreciation": "None", "totalRevenue": "5492705", "costOfRevenue": "1555243", "interestIncome": "340", "incomeBeforeTax": "-2582619", "interestExpense": "2012121", "operatingIncome": "-567120", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-13720", "reportedCurrency": "USD", "netInterestIncome": "-2011781", "nonInterestIncome": "None", "operatingExpenses": "4504582", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1555243", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "2048850", "netIncomeFromContinuingOperations": "-2568899" }, "balance": { "goodwill": "None", "inventory": "3381614", "commonStock": "114", "currentDebt": "None", "investments": "None", "totalAssets": "6461591", "longTermDebt": "25018055", "shortTermDebt": "2730981", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "116667", "reportedCurrency": "USD", "retainedEarnings": "-59009920", "totalLiabilities": "31866841", "otherCurrentAssets": "1403173", "totalCurrentAssets": "6344924", "currentLongTermDebt": "2730981", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1268022", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116667", "currentAccountsPayable": "2940983", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27749036", "totalShareholderEquity": "-25405250", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1091011", "totalCurrentLiabilities": "6848786", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25018055", "cashAndShortTermInvestments": "292115", "commonStockSharesOutstanding": "11303853", "intangibleAssetsExcludingGoodwill": "116667", "cashAndCashEquivalentsAtCarryingValue": "292115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2568899", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "355895", "operatingCashflow": "-2044678", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307600", "cashflowFromInvestment": "None", "stockBasedCompensation": "-19940864000", "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": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5492705, "cost_of_revenue": 1555243, "gross_profit": 3937462, "research_and_development": null, "selling_general_admin": 2048850, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -567120, "depreciation_amortisation": 33333, "ebitda": -533787, "interest_expense": 2012121, "interest_income": null, "other_non_operating": null, "pretax_income": -2582619, "tax_provision": -13720, "effective_tax_rate": null, "net_income": -2568899, "net_income_continuing_ops": -2568899, "net_income_to_common": -2568899, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292115, "short_term_investments": null, "net_receivables": 1268022, "inventory": 3381614, "other_current_assets": null, "total_current_assets": 6344924, "net_ppe": null, "goodwill": null, "intangible_assets": 116667, "goodwill_and_intangibles": 116667, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 116667, "total_assets": 6461591, "short_term_debt": 2730981, "accounts_payable": 2940983, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6848786, "long_term_debt": 25018055, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25018055, "total_liabilities": 31866841, "total_debt": 27749036, "preferred_stock": null, "minority_interest": null, "retained_earnings": -59009920, "total_equity": -25405250, "shares_outstanding": 11303853, "operating_cash_flow": -2044678, "stock_based_compensation": -19940864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2, "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": -307600, "free_cash_flow": -2044676, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-567120", "ebitda": "-533787", "netIncome": "-2568899", "grossProfit": "3937462", "depreciation": "None", "totalRevenue": "5492705", "costOfRevenue": "1555243", "interestIncome": "340", "incomeBeforeTax": "-2582619", "interestExpense": "2012121", "operatingIncome": "-567120", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-13720", "reportedCurrency": "USD", "netInterestIncome": "-2011781", "nonInterestIncome": "None", "operatingExpenses": "4504582", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1555243", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "2048850", "netIncomeFromContinuingOperations": "-2568899" }, "balance": { "goodwill": "None", "inventory": "3381614", "commonStock": "114", "currentDebt": "None", "investments": "None", "totalAssets": "6461591", "longTermDebt": "25018055", "shortTermDebt": "2730981", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "116667", "reportedCurrency": "USD", "retainedEarnings": "-59009920", "totalLiabilities": "31866841", "otherCurrentAssets": "1403173", "totalCurrentAssets": "6344924", "currentLongTermDebt": "2730981", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1268022", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116667", "currentAccountsPayable": "2940983", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27749036", "totalShareholderEquity": "-25405250", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1091011", "totalCurrentLiabilities": "6848786", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25018055", "cashAndShortTermInvestments": "292115", "commonStockSharesOutstanding": "11303853", "intangibleAssetsExcludingGoodwill": "116667", "cashAndCashEquivalentsAtCarryingValue": "292115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2568899", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "355895", "operatingCashflow": "-2044678", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307600", "cashflowFromInvestment": "None", "stockBasedCompensation": "-19940864000", "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": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 6065167, "cost_of_revenue": 3845791, "gross_profit": 2219376, "ebit": -6649546, "ebitda": null, "pretax_income": -14866104, "tax_provision": null, "net_income": -14816035, "net_income_to_common": -14816035, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2622313, "total_current_assets": 10014376, "total_assets": 10164376, "short_term_debt": null, "long_term_debt": 25056446, "total_debt": 25056446, "total_liabilities": 33292514, "total_equity": -23128138, "shares_outstanding": 11303853, "goodwill_and_intangibles": 150000 }, "cash_flow": { "operating_cash_flow": 624127, "capital_expenditure": 0, "free_cash_flow": 624127, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174013, "ticker_id": 8311, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-14816035", "grossProfit": "2219376", "depreciation": "None", "totalRevenue": "6065167", "costOfRevenue": "3845791", "interestIncome": "None", "incomeBeforeTax": "-14866104", "interestExpense": "1566902", "operatingIncome": "-6649546", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1551837", "nonInterestIncome": "None", "operatingExpenses": "12714713", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3845791", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "8835588", "netIncomeFromContinuingOperations": "-14816035" }, "balance": { "goodwill": "None", "inventory": "3737509", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10164376", "longTermDebt": "25056446", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "150000", "reportedCurrency": "USD", "retainedEarnings": "-56441021", "totalLiabilities": "33292514", "otherCurrentAssets": "None", "totalCurrentAssets": "10014376", "currentLongTermDebt": "1758215", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3203505", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-23128138", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2", "totalCurrentLiabilities": "8236068", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25056446", "cashAndShortTermInvestments": "2622313", "commonStockSharesOutstanding": "11303853", "intangibleAssetsExcludingGoodwill": "150000", "cashAndCashEquivalentsAtCarryingValue": "2622313", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14816040", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2485884", "operatingCashflow": "624127", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1138808", "cashflowFromInvestment": "None", "stockBasedCompensation": "116306", "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": "33334", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6065167, "cost_of_revenue": 3845791, "gross_profit": 2219376, "research_and_development": null, "selling_general_admin": 8835588, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6649546, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 1566902, "interest_income": null, "other_non_operating": null, "pretax_income": -14866104, "tax_provision": null, "effective_tax_rate": null, "net_income": -14816035, "net_income_continuing_ops": -14816035, "net_income_to_common": -14816035, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2622313, "short_term_investments": null, "net_receivables": 3203505, "inventory": 3737509, "other_current_assets": null, "total_current_assets": 10014376, "net_ppe": null, "goodwill": null, "intangible_assets": 150000, "goodwill_and_intangibles": 150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 150000, "total_assets": 10164376, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8236068, "long_term_debt": 25056446, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25056446, "total_liabilities": 33292514, "total_debt": 25056446, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56441021, "total_equity": -23128138, "shares_outstanding": 11303853, "operating_cash_flow": 624127, "stock_based_compensation": 116306, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1138808, "free_cash_flow": 624127, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-14816035", "grossProfit": "2219376", "depreciation": "None", "totalRevenue": "6065167", "costOfRevenue": "3845791", "interestIncome": "None", "incomeBeforeTax": "-14866104", "interestExpense": "1566902", "operatingIncome": "-6649546", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1551837", "nonInterestIncome": "None", "operatingExpenses": "12714713", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3845791", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "8835588", "netIncomeFromContinuingOperations": "-14816035" }, "balance": { "goodwill": "None", "inventory": "3737509", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10164376", "longTermDebt": "25056446", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "150000", "reportedCurrency": "USD", "retainedEarnings": "-56441021", "totalLiabilities": "33292514", "otherCurrentAssets": "None", "totalCurrentAssets": "10014376", "currentLongTermDebt": "1758215", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3203505", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-23128138", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2", "totalCurrentLiabilities": "8236068", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25056446", "cashAndShortTermInvestments": "2622313", "commonStockSharesOutstanding": "11303853", "intangibleAssetsExcludingGoodwill": "150000", "cashAndCashEquivalentsAtCarryingValue": "2622313", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14816040", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2485884", "operatingCashflow": "624127", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1138808", "cashflowFromInvestment": "None", "stockBasedCompensation": "116306", "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": "33334", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 8010111, "cost_of_revenue": 2362629, "gross_profit": 5647483, "ebit": 1278237, "ebitda": 1311570, "pretax_income": 114220, "tax_provision": -11107, "net_income": 125327, "net_income_to_common": 125327, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1106489, "total_current_assets": 20507619, "total_assets": 20690952, "short_term_debt": null, "long_term_debt": 25113177, "total_debt": 25113177, "total_liabilities": 28943299, "total_equity": -8252347, "shares_outstanding": 10111134, "goodwill_and_intangibles": 183333 }, "cash_flow": { "operating_cash_flow": -2309418, "capital_expenditure": 2, "free_cash_flow": -2309416, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174015, "ticker_id": 8311, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1278237", "ebitda": "1311570", "netIncome": "125327", "grossProfit": "5647483", "depreciation": "None", "totalRevenue": "8010111", "costOfRevenue": "2362629", "interestIncome": "None", "incomeBeforeTax": "114220", "interestExpense": "1164017", "operatingIncome": "1280010", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-11107", "reportedCurrency": "USD", "netInterestIncome": "-1164017", "nonInterestIncome": "None", "operatingExpenses": "4367473", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2362629", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "1637706", "netIncomeFromContinuingOperations": "125327" }, "balance": { "goodwill": "None", "inventory": "2145966", "commonStock": "114", "currentDebt": "None", "investments": "None", "totalAssets": "20690952", "longTermDebt": "25113177", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "183333", "reportedCurrency": "USD", "retainedEarnings": "-41624985", "totalLiabilities": "28943299", "otherCurrentAssets": "3852311", "totalCurrentAssets": "20507619", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13402853", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "183333", "currentAccountsPayable": "2332154", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25113177", "totalShareholderEquity": "-8252347", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1496114", "totalCurrentLiabilities": "3830122", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25113177", "cashAndShortTermInvestments": "1106489", "commonStockSharesOutstanding": "10111134", "intangibleAssetsExcludingGoodwill": "183333", "cashAndCashEquivalentsAtCarryingValue": "1106489", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125327", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "218192", "operatingCashflow": "-2309418", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1883423", "cashflowFromInvestment": "None", "stockBasedCompensation": "19941", "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": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8010111, "cost_of_revenue": 2362629, "gross_profit": 5647483, "research_and_development": null, "selling_general_admin": 1637706, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1278237, "depreciation_amortisation": 33333, "ebitda": 1311570, "interest_expense": 1164017, "interest_income": null, "other_non_operating": null, "pretax_income": 114220, "tax_provision": -11107, "effective_tax_rate": null, "net_income": 125327, "net_income_continuing_ops": 125327, "net_income_to_common": 125327, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1106489, "short_term_investments": null, "net_receivables": 13402853, "inventory": 2145966, "other_current_assets": null, "total_current_assets": 20507619, "net_ppe": null, "goodwill": null, "intangible_assets": 183333, "goodwill_and_intangibles": 183333, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 183333, "total_assets": 20690952, "short_term_debt": null, "accounts_payable": 2332154, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3830122, "long_term_debt": 25113177, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25113177, "total_liabilities": 28943299, "total_debt": 25113177, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41624985, "total_equity": -8252347, "shares_outstanding": 10111134, "operating_cash_flow": -2309418, "stock_based_compensation": 19941, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2, "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": 1883423, "free_cash_flow": -2309416, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1278237", "ebitda": "1311570", "netIncome": "125327", "grossProfit": "5647483", "depreciation": "None", "totalRevenue": "8010111", "costOfRevenue": "2362629", "interestIncome": "None", "incomeBeforeTax": "114220", "interestExpense": "1164017", "operatingIncome": "1280010", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-11107", "reportedCurrency": "USD", "netInterestIncome": "-1164017", "nonInterestIncome": "None", "operatingExpenses": "4367473", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2362629", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "1637706", "netIncomeFromContinuingOperations": "125327" }, "balance": { "goodwill": "None", "inventory": "2145966", "commonStock": "114", "currentDebt": "None", "investments": "None", "totalAssets": "20690952", "longTermDebt": "25113177", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "183333", "reportedCurrency": "USD", "retainedEarnings": "-41624985", "totalLiabilities": "28943299", "otherCurrentAssets": "3852311", "totalCurrentAssets": "20507619", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13402853", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "183333", "currentAccountsPayable": "2332154", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25113177", "totalShareholderEquity": "-8252347", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1496114", "totalCurrentLiabilities": "3830122", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25113177", "cashAndShortTermInvestments": "1106489", "commonStockSharesOutstanding": "10111134", "intangibleAssetsExcludingGoodwill": "183333", "cashAndCashEquivalentsAtCarryingValue": "1106489", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125327", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "218192", "operatingCashflow": "-2309418", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1883423", "cashflowFromInvestment": "None", "stockBasedCompensation": "19941", "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": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 8134996, "cost_of_revenue": 1896391, "gross_profit": 6238605, "ebit": 3771058, "ebitda": 3804392, "pretax_income": 1663344, "tax_provision": 190107, "net_income": 1473237, "net_income_to_common": 1473237, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1458561, "total_current_assets": 19509679, "total_assets": 19726346, "short_term_debt": 1894857, "long_term_debt": 24978999, "total_debt": 26873856, "total_liabilities": 32105546, "total_equity": -12379200, "shares_outstanding": 8928548, "goodwill_and_intangibles": 216667 }, "cash_flow": { "operating_cash_flow": -76950, "capital_expenditure": 0, "free_cash_flow": -76950, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174016, "ticker_id": 8311, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3771058", "ebitda": "3804392", "netIncome": "1473237", "grossProfit": "6238605", "depreciation": "None", "totalRevenue": "8134996", "costOfRevenue": "1896391", "interestIncome": "379", "incomeBeforeTax": "1663344", "interestExpense": "2107714", "operatingIncome": "1623735", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "190107", "reportedCurrency": "USD", "netInterestIncome": "-2107335", "nonInterestIncome": "None", "operatingExpenses": "4614870", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1896391", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33334", "sellingGeneralAndAdministrative": "1519325", "netIncomeFromContinuingOperations": "1473237" }, "balance": { "goodwill": "None", "inventory": "2364158", "commonStock": "96", "currentDebt": "None", "investments": "None", "totalAssets": "19726346", "longTermDebt": "24978999", "shortTermDebt": "1894857", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "216667", "reportedCurrency": "USD", "retainedEarnings": "-41750312", "totalLiabilities": "32105546", "otherCurrentAssets": "2164094", "totalCurrentAssets": "19509679", "currentLongTermDebt": "1894857", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13522866", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216667", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26873856", "totalShareholderEquity": "-12379200", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4415011", "totalCurrentLiabilities": "7126547", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24978999", "cashAndShortTermInvestments": "1458561", "commonStockSharesOutstanding": "8928548", "intangibleAssetsExcludingGoodwill": "216667", "cashAndCashEquivalentsAtCarryingValue": "1458561", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1473237", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-17671", "operatingCashflow": "-76950", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1317755", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33334", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8134996, "cost_of_revenue": 1896391, "gross_profit": 6238605, "research_and_development": null, "selling_general_admin": 1519325, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3771058, "depreciation_amortisation": 33334, "ebitda": 3804392, "interest_expense": 2107714, "interest_income": null, "other_non_operating": null, "pretax_income": 1663344, "tax_provision": 190107, "effective_tax_rate": null, "net_income": 1473237, "net_income_continuing_ops": 1473237, "net_income_to_common": 1473237, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1458561, "short_term_investments": null, "net_receivables": 13522866, "inventory": 2364158, "other_current_assets": null, "total_current_assets": 19509679, "net_ppe": null, "goodwill": null, "intangible_assets": 216667, "goodwill_and_intangibles": 216667, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 216667, "total_assets": 19726346, "short_term_debt": 1894857, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7126547, "long_term_debt": 24978999, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24978999, "total_liabilities": 32105546, "total_debt": 26873856, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41750312, "total_equity": -12379200, "shares_outstanding": 8928548, "operating_cash_flow": -76950, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1317755, "free_cash_flow": -76950, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3771058", "ebitda": "3804392", "netIncome": "1473237", "grossProfit": "6238605", "depreciation": "None", "totalRevenue": "8134996", "costOfRevenue": "1896391", "interestIncome": "379", "incomeBeforeTax": "1663344", "interestExpense": "2107714", "operatingIncome": "1623735", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "190107", "reportedCurrency": "USD", "netInterestIncome": "-2107335", "nonInterestIncome": "None", "operatingExpenses": "4614870", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1896391", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33334", "sellingGeneralAndAdministrative": "1519325", "netIncomeFromContinuingOperations": "1473237" }, "balance": { "goodwill": "None", "inventory": "2364158", "commonStock": "96", "currentDebt": "None", "investments": "None", "totalAssets": "19726346", "longTermDebt": "24978999", "shortTermDebt": "1894857", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "216667", "reportedCurrency": "USD", "retainedEarnings": "-41750312", "totalLiabilities": "32105546", "otherCurrentAssets": "2164094", "totalCurrentAssets": "19509679", "currentLongTermDebt": "1894857", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13522866", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216667", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26873856", "totalShareholderEquity": "-12379200", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4415011", "totalCurrentLiabilities": "7126547", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24978999", "cashAndShortTermInvestments": "1458561", "commonStockSharesOutstanding": "8928548", "intangibleAssetsExcludingGoodwill": "216667", "cashAndCashEquivalentsAtCarryingValue": "1458561", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1473237", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-17671", "operatingCashflow": "-76950", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1317755", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33334", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 8170534, "cost_of_revenue": 2006513, "gross_profit": 6164021, "ebit": 1960173, "ebitda": 1993506, "pretax_income": 864804, "tax_provision": -11460, "net_income": 876264, "net_income_to_common": 876264, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177882, "total_current_assets": 15406042, "total_assets": 15656042, "short_term_debt": 4889555, "long_term_debt": 23229663, "total_debt": 28119218, "total_liabilities": 31295408, "total_equity": -15639366, "shares_outstanding": 8577620, "goodwill_and_intangibles": 250000 }, "cash_flow": { "operating_cash_flow": -822781, "capital_expenditure": 0, "free_cash_flow": -822781, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174017, "ticker_id": 8311, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1960173", "ebitda": "1993506", "netIncome": "876264", "grossProfit": "6164021", "depreciation": "None", "totalRevenue": "8170534", "costOfRevenue": "2006513", "interestIncome": "13882", "incomeBeforeTax": "864804", "interestExpense": "1095369", "operatingIncome": "1947703", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-11460", "reportedCurrency": "USD", "netInterestIncome": "-1081487", "nonInterestIncome": "None", "operatingExpenses": "4216318", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2006513", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "1306714", "netIncomeFromContinuingOperations": "876264" }, "balance": { "goodwill": "None", "inventory": "2346487", "commonStock": "88", "currentDebt": "None", "investments": "None", "totalAssets": "15656042", "longTermDebt": "23229663", "shortTermDebt": "4889555", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "250000", "reportedCurrency": "USD", "retainedEarnings": "-43223549", "totalLiabilities": "31295408", "otherCurrentAssets": "2270263", "totalCurrentAssets": "15406042", "currentLongTermDebt": "4889555", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10611410", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28119218", "totalShareholderEquity": "-15639366", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2426265", "totalCurrentLiabilities": "8065745", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23229663", "cashAndShortTermInvestments": "177882", "commonStockSharesOutstanding": "8577620", "intangibleAssetsExcludingGoodwill": "250000", "cashAndCashEquivalentsAtCarryingValue": "177882", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "876264", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-629935", "operatingCashflow": "-822781", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "314678", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8170534, "cost_of_revenue": 2006513, "gross_profit": 6164021, "research_and_development": null, "selling_general_admin": 1306714, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1960173, "depreciation_amortisation": 33333, "ebitda": 1993506, "interest_expense": 1095369, "interest_income": null, "other_non_operating": null, "pretax_income": 864804, "tax_provision": -11460, "effective_tax_rate": null, "net_income": 876264, "net_income_continuing_ops": 876264, "net_income_to_common": 876264, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177882, "short_term_investments": null, "net_receivables": 10611410, "inventory": 2346487, "other_current_assets": null, "total_current_assets": 15406042, "net_ppe": null, "goodwill": null, "intangible_assets": 250000, "goodwill_and_intangibles": 250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 250000, "total_assets": 15656042, "short_term_debt": 4889555, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8065745, "long_term_debt": 23229663, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23229663, "total_liabilities": 31295408, "total_debt": 28119218, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43223549, "total_equity": -15639366, "shares_outstanding": 8577620, "operating_cash_flow": -822781, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 314678, "free_cash_flow": -822781, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1960173", "ebitda": "1993506", "netIncome": "876264", "grossProfit": "6164021", "depreciation": "None", "totalRevenue": "8170534", "costOfRevenue": "2006513", "interestIncome": "13882", "incomeBeforeTax": "864804", "interestExpense": "1095369", "operatingIncome": "1947703", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-11460", "reportedCurrency": "USD", "netInterestIncome": "-1081487", "nonInterestIncome": "None", "operatingExpenses": "4216318", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2006513", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "1306714", "netIncomeFromContinuingOperations": "876264" }, "balance": { "goodwill": "None", "inventory": "2346487", "commonStock": "88", "currentDebt": "None", "investments": "None", "totalAssets": "15656042", "longTermDebt": "23229663", "shortTermDebt": "4889555", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "250000", "reportedCurrency": "USD", "retainedEarnings": "-43223549", "totalLiabilities": "31295408", "otherCurrentAssets": "2270263", "totalCurrentAssets": "15406042", "currentLongTermDebt": "4889555", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10611410", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28119218", "totalShareholderEquity": "-15639366", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2426265", "totalCurrentLiabilities": "8065745", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23229663", "cashAndShortTermInvestments": "177882", "commonStockSharesOutstanding": "8577620", "intangibleAssetsExcludingGoodwill": "250000", "cashAndCashEquivalentsAtCarryingValue": "177882", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "876264", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-629935", "operatingCashflow": "-822781", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "314678", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 10271207, "cost_of_revenue": 3769294, "gross_profit": 6501913, "ebit": 1639224, "ebitda": 1672558, "pretax_income": 93480, "tax_provision": -12187, "net_income": 105667, "net_income_to_common": 105667, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 687920, "total_current_assets": 16059768, "total_assets": 16343101, "short_term_debt": 11725272, "long_term_debt": 15790075, "total_debt": 27515347, "total_liabilities": 32974444, "total_equity": -16631343, "shares_outstanding": 7630501, "goodwill_and_intangibles": 283333000000 }, "cash_flow": { "operating_cash_flow": -3425911, "capital_expenditure": 1, "free_cash_flow": -3425910, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174018, "ticker_id": 8311, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1639224", "ebitda": "1672558", "netIncome": "105667", "grossProfit": "6501913", "depreciation": "None", "totalRevenue": "10271207", "costOfRevenue": "3769294", "interestIncome": "None", "incomeBeforeTax": "93480", "interestExpense": "1545744", "operatingIncome": "1358452", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12187", "reportedCurrency": "USD", "netInterestIncome": "-1544221", "nonInterestIncome": "None", "operatingExpenses": "5143461", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3769294", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33334", "sellingGeneralAndAdministrative": "1267999", "netIncomeFromContinuingOperations": "105667" }, "balance": { "goodwill": "283332716667", "inventory": "1716552", "commonStock": "87", "currentDebt": "None", "investments": "None", "totalAssets": "16343101", "longTermDebt": "15790075", "shortTermDebt": "11725272", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "283333", "reportedCurrency": "USD", "retainedEarnings": "-44099813", "totalLiabilities": "32974444", "otherCurrentAssets": "1959563", "totalCurrentAssets": "16059768", "currentLongTermDebt": "11725272", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11695733", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283333", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27515347", "totalShareholderEquity": "-16631343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4423583", "totalCurrentLiabilities": "17184369", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15790075", "cashAndShortTermInvestments": "687920", "commonStockSharesOutstanding": "7630501", "intangibleAssetsExcludingGoodwill": "283333", "cashAndCashEquivalentsAtCarryingValue": "687920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105667", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "68599", "operatingCashflow": "-3425911", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3908114", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33334", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10271207, "cost_of_revenue": 3769294, "gross_profit": 6501913, "research_and_development": null, "selling_general_admin": 1267999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1639224, "depreciation_amortisation": 33334, "ebitda": 1672558, "interest_expense": 1545744, "interest_income": null, "other_non_operating": null, "pretax_income": 93480, "tax_provision": -12187, "effective_tax_rate": null, "net_income": 105667, "net_income_continuing_ops": 105667, "net_income_to_common": 105667, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 687920, "short_term_investments": null, "net_receivables": 11695733, "inventory": 1716552, "other_current_assets": null, "total_current_assets": 16059768, "net_ppe": null, "goodwill": 283332716667, "intangible_assets": 283333, "goodwill_and_intangibles": 283333000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 283333, "total_assets": 16343101, "short_term_debt": 11725272, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17184369, "long_term_debt": 15790075, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15790075, "total_liabilities": 32974444, "total_debt": 27515347, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44099813, "total_equity": -16631343, "shares_outstanding": 7630501, "operating_cash_flow": -3425911, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "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": 3908114, "free_cash_flow": -3425910, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1639224", "ebitda": "1672558", "netIncome": "105667", "grossProfit": "6501913", "depreciation": "None", "totalRevenue": "10271207", "costOfRevenue": "3769294", "interestIncome": "None", "incomeBeforeTax": "93480", "interestExpense": "1545744", "operatingIncome": "1358452", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12187", "reportedCurrency": "USD", "netInterestIncome": "-1544221", "nonInterestIncome": "None", "operatingExpenses": "5143461", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3769294", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33334", "sellingGeneralAndAdministrative": "1267999", "netIncomeFromContinuingOperations": "105667" }, "balance": { "goodwill": "283332716667", "inventory": "1716552", "commonStock": "87", "currentDebt": "None", "investments": "None", "totalAssets": "16343101", "longTermDebt": "15790075", "shortTermDebt": "11725272", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "283333", "reportedCurrency": "USD", "retainedEarnings": "-44099813", "totalLiabilities": "32974444", "otherCurrentAssets": "1959563", "totalCurrentAssets": "16059768", "currentLongTermDebt": "11725272", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11695733", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283333", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27515347", "totalShareholderEquity": "-16631343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4423583", "totalCurrentLiabilities": "17184369", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15790075", "cashAndShortTermInvestments": "687920", "commonStockSharesOutstanding": "7630501", "intangibleAssetsExcludingGoodwill": "283333", "cashAndCashEquivalentsAtCarryingValue": "687920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105667", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "68599", "operatingCashflow": "-3425911", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3908114", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33334", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 7126333, "cost_of_revenue": 2335901, "gross_profit": 4790432, "ebit": 1296001, "ebitda": 1329334, "pretax_income": 591294, "tax_provision": -192299, "net_income": 783593, "net_income_to_common": 783593, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259375, "total_current_assets": 11853286, "total_assets": 12169953, "short_term_debt": 12910458, "long_term_debt": 19090075, "total_debt": 32000533, "total_liabilities": 37339045, "total_equity": -25169092, "shares_outstanding": 7553818, "goodwill_and_intangibles": 316667 }, "cash_flow": { "operating_cash_flow": -237474, "capital_expenditure": 5, "free_cash_flow": -237469, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174020, "ticker_id": 8311, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1296001", "ebitda": "1329334", "netIncome": "783593", "grossProfit": "4790432", "depreciation": "None", "totalRevenue": "7126333", "costOfRevenue": "2335901", "interestIncome": "None", "incomeBeforeTax": "591294", "interestExpense": "704707", "operatingIncome": "1050875", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-192299", "reportedCurrency": "USD", "netInterestIncome": "-704707", "nonInterestIncome": "None", "operatingExpenses": "3739557", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2335901", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "1196784", "netIncomeFromContinuingOperations": "783593" }, "balance": { "goodwill": "None", "inventory": "1910515", "commonStock": "76", "currentDebt": "None", "investments": "None", "totalAssets": "12169953", "longTermDebt": "19090075", "shortTermDebt": "12910458", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "316667", "reportedCurrency": "USD", "retainedEarnings": "-44332980", "totalLiabilities": "37339045", "otherCurrentAssets": "1172639", "totalCurrentAssets": "11853286", "currentLongTermDebt": "12910458", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8510757", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316667", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32000533", "totalShareholderEquity": "-25169092", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5082140", "totalCurrentLiabilities": "18248970", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19090075", "cashAndShortTermInvestments": "259375", "commonStockSharesOutstanding": "7553818", "intangibleAssetsExcludingGoodwill": "316667", "cashAndCashEquivalentsAtCarryingValue": "259375", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "783593", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "9775", "operatingCashflow": "-237474", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "488581", "cashflowFromInvestment": "None", "stockBasedCompensation": "4613", "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": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7126333, "cost_of_revenue": 2335901, "gross_profit": 4790432, "research_and_development": null, "selling_general_admin": 1196784, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1296001, "depreciation_amortisation": 33333, "ebitda": 1329334, "interest_expense": 704707, "interest_income": null, "other_non_operating": null, "pretax_income": 591294, "tax_provision": -192299, "effective_tax_rate": null, "net_income": 783593, "net_income_continuing_ops": 783593, "net_income_to_common": 783593, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259375, "short_term_investments": null, "net_receivables": 8510757, "inventory": 1910515, "other_current_assets": null, "total_current_assets": 11853286, "net_ppe": null, "goodwill": null, "intangible_assets": 316667, "goodwill_and_intangibles": 316667, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 316667, "total_assets": 12169953, "short_term_debt": 12910458, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18248970, "long_term_debt": 19090075, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19090075, "total_liabilities": 37339045, "total_debt": 32000533, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44332980, "total_equity": -25169092, "shares_outstanding": 7553818, "operating_cash_flow": -237474, "stock_based_compensation": 4613, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 488581, "free_cash_flow": -237469, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1296001", "ebitda": "1329334", "netIncome": "783593", "grossProfit": "4790432", "depreciation": "None", "totalRevenue": "7126333", "costOfRevenue": "2335901", "interestIncome": "None", "incomeBeforeTax": "591294", "interestExpense": "704707", "operatingIncome": "1050875", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-192299", "reportedCurrency": "USD", "netInterestIncome": "-704707", "nonInterestIncome": "None", "operatingExpenses": "3739557", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2335901", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "1196784", "netIncomeFromContinuingOperations": "783593" }, "balance": { "goodwill": "None", "inventory": "1910515", "commonStock": "76", "currentDebt": "None", "investments": "None", "totalAssets": "12169953", "longTermDebt": "19090075", "shortTermDebt": "12910458", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "316667", "reportedCurrency": "USD", "retainedEarnings": "-44332980", "totalLiabilities": "37339045", "otherCurrentAssets": "1172639", "totalCurrentAssets": "11853286", "currentLongTermDebt": "12910458", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8510757", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316667", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32000533", "totalShareholderEquity": "-25169092", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5082140", "totalCurrentLiabilities": "18248970", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19090075", "cashAndShortTermInvestments": "259375", "commonStockSharesOutstanding": "7553818", "intangibleAssetsExcludingGoodwill": "316667", "cashAndCashEquivalentsAtCarryingValue": "259375", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "783593", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "9775", "operatingCashflow": "-237474", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "488581", "cashflowFromInvestment": "None", "stockBasedCompensation": "4613", "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": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 8024840, "cost_of_revenue": 2448890, "gross_profit": 5575950, "ebit": 1580096, "ebitda": 1613430, "pretax_income": 834568, "tax_provision": 179382, "net_income": 655186, "net_income_to_common": 655186, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187293, "total_current_assets": 10873698, "total_assets": 11223698, "short_term_debt": 9068824, "long_term_debt": null, "total_debt": 9068824, "total_liabilities": 37101971, "total_equity": -25878273, "shares_outstanding": 7508800, "goodwill_and_intangibles": 350000 }, "cash_flow": { "operating_cash_flow": -281963, "capital_expenditure": 0, "free_cash_flow": -281963, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174021, "ticker_id": 8311, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1580096", "ebitda": "1613430", "netIncome": "655186", "grossProfit": "5575950", "depreciation": "None", "totalRevenue": "8024840", "costOfRevenue": "2448890", "interestIncome": "374", "incomeBeforeTax": "834568", "interestExpense": "745528", "operatingIncome": "1583592", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "179382", "reportedCurrency": "USD", "netInterestIncome": "-745154", "nonInterestIncome": "None", "operatingExpenses": "3992358", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2448890", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33334", "sellingGeneralAndAdministrative": "903838", "netIncomeFromContinuingOperations": "655186" }, "balance": { "goodwill": "None", "inventory": "1920290", "commonStock": "76", "currentDebt": "None", "investments": "None", "totalAssets": "11223698", "longTermDebt": "None", "shortTermDebt": "9068824", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "350000", "reportedCurrency": "None", "retainedEarnings": "-45116573", "totalLiabilities": "37101971", "otherCurrentAssets": "1073482", "totalCurrentAssets": "10873698", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7692633", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350000", "currentAccountsPayable": "1578441", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31458899", "totalShareholderEquity": "-25878273", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4053378", "totalCurrentLiabilities": "14711896", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22390075", "cashAndShortTermInvestments": "187293", "commonStockSharesOutstanding": "7508800", "intangibleAssetsExcludingGoodwill": "350000", "cashAndCashEquivalentsAtCarryingValue": "187293", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "655186", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "789495", "operatingCashflow": "-281963", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-597229", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8024840, "cost_of_revenue": 2448890, "gross_profit": 5575950, "research_and_development": null, "selling_general_admin": 903838, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1580096, "depreciation_amortisation": 33334, "ebitda": 1613430, "interest_expense": 745528, "interest_income": null, "other_non_operating": null, "pretax_income": 834568, "tax_provision": 179382, "effective_tax_rate": null, "net_income": 655186, "net_income_continuing_ops": 655186, "net_income_to_common": 655186, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187293, "short_term_investments": null, "net_receivables": 7692633, "inventory": 1920290, "other_current_assets": null, "total_current_assets": 10873698, "net_ppe": null, "goodwill": null, "intangible_assets": 350000, "goodwill_and_intangibles": 350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350000, "total_assets": 11223698, "short_term_debt": 9068824, "accounts_payable": 1578441, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14711896, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22390075, "total_liabilities": 37101971, "total_debt": 9068824, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45116573, "total_equity": -25878273, "shares_outstanding": 7508800, "operating_cash_flow": -281963, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -597229, "free_cash_flow": -281963, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1580096", "ebitda": "1613430", "netIncome": "655186", "grossProfit": "5575950", "depreciation": "None", "totalRevenue": "8024840", "costOfRevenue": "2448890", "interestIncome": "374", "incomeBeforeTax": "834568", "interestExpense": "745528", "operatingIncome": "1583592", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "179382", "reportedCurrency": "USD", "netInterestIncome": "-745154", "nonInterestIncome": "None", "operatingExpenses": "3992358", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2448890", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33334", "sellingGeneralAndAdministrative": "903838", "netIncomeFromContinuingOperations": "655186" }, "balance": { "goodwill": "None", "inventory": "1920290", "commonStock": "76", "currentDebt": "None", "investments": "None", "totalAssets": "11223698", "longTermDebt": "None", "shortTermDebt": "9068824", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "350000", "reportedCurrency": "None", "retainedEarnings": "-45116573", "totalLiabilities": "37101971", "otherCurrentAssets": "1073482", "totalCurrentAssets": "10873698", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7692633", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350000", "currentAccountsPayable": "1578441", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31458899", "totalShareholderEquity": "-25878273", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4053378", "totalCurrentLiabilities": "14711896", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22390075", "cashAndShortTermInvestments": "187293", "commonStockSharesOutstanding": "7508800", "intangibleAssetsExcludingGoodwill": "350000", "cashAndCashEquivalentsAtCarryingValue": "187293", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "655186", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "789495", "operatingCashflow": "-281963", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-597229", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 9411863, "cost_of_revenue": 2637139, "gross_profit": 6774724, "ebit": 1817699, "ebitda": 1851033, "pretax_income": 707719, "tax_provision": 127189, "net_income": 580530, "net_income_to_common": 580530, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 910749, "total_current_assets": 11746352, "total_assets": 12129685, "short_term_debt": 5494057, "long_term_debt": null, "total_debt": 5494057, "total_liabilities": 38723491, "total_equity": -26593806, "shares_outstanding": 7463782, "goodwill_and_intangibles": 383333 }, "cash_flow": { "operating_cash_flow": -858042, "capital_expenditure": 0, "free_cash_flow": -858042, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174022, "ticker_id": 8311, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1817699", "ebitda": "1851033", "netIncome": "580530", "grossProfit": "6774724", "depreciation": "None", "totalRevenue": "9411863", "costOfRevenue": "2637139", "interestIncome": "387", "incomeBeforeTax": "707719", "interestExpense": "1109980", "operatingIncome": "1808329", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "127189", "reportedCurrency": "USD", "netInterestIncome": "-1109593", "nonInterestIncome": "None", "operatingExpenses": "4966395", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2637139", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33334", "sellingGeneralAndAdministrative": "1348385", "netIncomeFromContinuingOperations": "580530" }, "balance": { "goodwill": "None", "inventory": "2709785", "commonStock": "899", "currentDebt": "None", "investments": "None", "totalAssets": "12129685", "longTermDebt": "None", "shortTermDebt": "5494057", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "383333", "reportedCurrency": "None", "retainedEarnings": "-45771759", "totalLiabilities": "38723491", "otherCurrentAssets": "1266560", "totalCurrentAssets": "11746352", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6859258", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383333", "currentAccountsPayable": "1808235", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32386531", "totalShareholderEquity": "-26593806", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4528725", "totalCurrentLiabilities": "11831017", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26892474", "cashAndShortTermInvestments": "910749", "commonStockSharesOutstanding": "7463782", "intangibleAssetsExcludingGoodwill": "383333", "cashAndCashEquivalentsAtCarryingValue": "910749", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "580530", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1016455", "operatingCashflow": "-858042", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1004620", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33334", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9411863, "cost_of_revenue": 2637139, "gross_profit": 6774724, "research_and_development": null, "selling_general_admin": 1348385, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1817699, "depreciation_amortisation": 33334, "ebitda": 1851033, "interest_expense": 1109980, "interest_income": null, "other_non_operating": null, "pretax_income": 707719, "tax_provision": 127189, "effective_tax_rate": null, "net_income": 580530, "net_income_continuing_ops": 580530, "net_income_to_common": 580530, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 910749, "short_term_investments": null, "net_receivables": 6859258, "inventory": 2709785, "other_current_assets": null, "total_current_assets": 11746352, "net_ppe": null, "goodwill": null, "intangible_assets": 383333, "goodwill_and_intangibles": 383333, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 383333, "total_assets": 12129685, "short_term_debt": 5494057, "accounts_payable": 1808235, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11831017, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26892474, "total_liabilities": 38723491, "total_debt": 5494057, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45771759, "total_equity": -26593806, "shares_outstanding": 7463782, "operating_cash_flow": -858042, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1004620, "free_cash_flow": -858042, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1817699", "ebitda": "1851033", "netIncome": "580530", "grossProfit": "6774724", "depreciation": "None", "totalRevenue": "9411863", "costOfRevenue": "2637139", "interestIncome": "387", "incomeBeforeTax": "707719", "interestExpense": "1109980", "operatingIncome": "1808329", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "127189", "reportedCurrency": "USD", "netInterestIncome": "-1109593", "nonInterestIncome": "None", "operatingExpenses": "4966395", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2637139", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33334", "sellingGeneralAndAdministrative": "1348385", "netIncomeFromContinuingOperations": "580530" }, "balance": { "goodwill": "None", "inventory": "2709785", "commonStock": "899", "currentDebt": "None", "investments": "None", "totalAssets": "12129685", "longTermDebt": "None", "shortTermDebt": "5494057", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "383333", "reportedCurrency": "None", "retainedEarnings": "-45771759", "totalLiabilities": "38723491", "otherCurrentAssets": "1266560", "totalCurrentAssets": "11746352", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6859258", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383333", "currentAccountsPayable": "1808235", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32386531", "totalShareholderEquity": "-26593806", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4528725", "totalCurrentLiabilities": "11831017", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26892474", "cashAndShortTermInvestments": "910749", "commonStockSharesOutstanding": "7463782", "intangibleAssetsExcludingGoodwill": "383333", "cashAndCashEquivalentsAtCarryingValue": "910749", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "580530", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1016455", "operatingCashflow": "-858042", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1004620", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33334", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 13218193, "cost_of_revenue": 2345678, "gross_profit": 10872515, "ebit": 4418219, "ebitda": 4451552, "pretax_income": 2787390, "tax_provision": 196084, "net_income": 2591306, "net_income_to_common": 2591306, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 632534, "total_current_assets": 11822849, "total_assets": 12239516, "short_term_debt": 2094525, "long_term_debt": 25523607, "total_debt": 27618132, "total_liabilities": 39545489, "total_equity": -27305973, "shares_outstanding": 89889074, "goodwill_and_intangibles": 416667 }, "cash_flow": { "operating_cash_flow": 3159578, "capital_expenditure": 0, "free_cash_flow": 3159578, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174023, "ticker_id": 8311, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4418219", "ebitda": "4451552", "netIncome": "2591306", "grossProfit": "10872515", "depreciation": "None", "totalRevenue": "13218193", "costOfRevenue": "2345678", "interestIncome": "None", "incomeBeforeTax": "2787390", "interestExpense": "1630829", "operatingIncome": "4426802", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "196084", "reportedCurrency": "USD", "netInterestIncome": "-1629213", "nonInterestIncome": "None", "operatingExpenses": "6445713", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2345678", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "1757069", "netIncomeFromContinuingOperations": "2591306" }, "balance": { "goodwill": "None", "inventory": "3726240", "commonStock": "76", "currentDebt": "None", "investments": "None", "totalAssets": "12239516", "longTermDebt": "25523607", "shortTermDebt": "2094525", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "416667", "reportedCurrency": "USD", "retainedEarnings": "-46224789", "totalLiabilities": "39545489", "otherCurrentAssets": "897985", "totalCurrentAssets": "11822849", "currentLongTermDebt": "2094525", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6566090", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "416667", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27618132", "totalShareholderEquity": "-27305973", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10838079", "totalCurrentLiabilities": "14021882", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25523607", "cashAndShortTermInvestments": "632534", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "416667", "cashAndCashEquivalentsAtCarryingValue": "632534", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2591306", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "160727", "operatingCashflow": "3159578", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2644272", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13218193, "cost_of_revenue": 2345678, "gross_profit": 10872515, "research_and_development": null, "selling_general_admin": 1757069, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4418219, "depreciation_amortisation": 33333, "ebitda": 4451552, "interest_expense": 1630829, "interest_income": null, "other_non_operating": null, "pretax_income": 2787390, "tax_provision": 196084, "effective_tax_rate": null, "net_income": 2591306, "net_income_continuing_ops": 2591306, "net_income_to_common": 2591306, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 632534, "short_term_investments": null, "net_receivables": 6566090, "inventory": 3726240, "other_current_assets": null, "total_current_assets": 11822849, "net_ppe": null, "goodwill": null, "intangible_assets": 416667, "goodwill_and_intangibles": 416667, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 416667, "total_assets": 12239516, "short_term_debt": 2094525, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14021882, "long_term_debt": 25523607, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25523607, "total_liabilities": 39545489, "total_debt": 27618132, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46224789, "total_equity": -27305973, "shares_outstanding": 89889074, "operating_cash_flow": 3159578, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2644272, "free_cash_flow": 3159578, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4418219", "ebitda": "4451552", "netIncome": "2591306", "grossProfit": "10872515", "depreciation": "None", "totalRevenue": "13218193", "costOfRevenue": "2345678", "interestIncome": "None", "incomeBeforeTax": "2787390", "interestExpense": "1630829", "operatingIncome": "4426802", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "196084", "reportedCurrency": "USD", "netInterestIncome": "-1629213", "nonInterestIncome": "None", "operatingExpenses": "6445713", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2345678", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33333", "sellingGeneralAndAdministrative": "1757069", "netIncomeFromContinuingOperations": "2591306" }, "balance": { "goodwill": "None", "inventory": "3726240", "commonStock": "76", "currentDebt": "None", "investments": "None", "totalAssets": "12239516", "longTermDebt": "25523607", "shortTermDebt": "2094525", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "416667", "reportedCurrency": "USD", "retainedEarnings": "-46224789", "totalLiabilities": "39545489", "otherCurrentAssets": "897985", "totalCurrentAssets": "11822849", "currentLongTermDebt": "2094525", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6566090", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "416667", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27618132", "totalShareholderEquity": "-27305973", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10838079", "totalCurrentLiabilities": "14021882", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25523607", "cashAndShortTermInvestments": "632534", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "416667", "cashAndCashEquivalentsAtCarryingValue": "632534", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2591306", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "160727", "operatingCashflow": "3159578", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2644272", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 10805735, "cost_of_revenue": 3028023, "gross_profit": 7777712, "ebit": 2148814, "ebitda": 2156369, "pretax_income": 1270821, "tax_provision": -13366, "net_income": 1284187, "net_income_to_common": 1284187, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 89889074, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -931137, "capital_expenditure": 4, "free_cash_flow": -931133, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174025, "ticker_id": 8311, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "2156369", "netIncome": "1284187", "grossProfit": "7777712", "depreciation": "None", "totalRevenue": "10805735", "costOfRevenue": "3028023", "interestIncome": "None", "incomeBeforeTax": "1270821", "interestExpense": "885548", "operatingIncome": "2148814", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-13366", "reportedCurrency": "USD", "netInterestIncome": "-885548", "nonInterestIncome": "None", "operatingExpenses": "5628898", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3028023", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-39586", "sellingGeneralAndAdministrative": "1326864", "netIncomeFromContinuingOperations": "1284187" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1284187", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "635509", "operatingCashflow": "-931137", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "934841", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37838", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10805735, "cost_of_revenue": 3028023, "gross_profit": 7777712, "research_and_development": null, "selling_general_admin": 1326864, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2148814, "depreciation_amortisation": -39586, "ebitda": 2156369, "interest_expense": 885548, "interest_income": null, "other_non_operating": null, "pretax_income": 1270821, "tax_provision": -13366, "effective_tax_rate": null, "net_income": 1284187, "net_income_continuing_ops": 1284187, "net_income_to_common": 1284187, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 89889074, "operating_cash_flow": -931137, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 934841, "free_cash_flow": -931133, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "2156369", "netIncome": "1284187", "grossProfit": "7777712", "depreciation": "None", "totalRevenue": "10805735", "costOfRevenue": "3028023", "interestIncome": "None", "incomeBeforeTax": "1270821", "interestExpense": "885548", "operatingIncome": "2148814", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-13366", "reportedCurrency": "USD", "netInterestIncome": "-885548", "nonInterestIncome": "None", "operatingExpenses": "5628898", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3028023", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-39586", "sellingGeneralAndAdministrative": "1326864", "netIncomeFromContinuingOperations": "1284187" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1284187", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "635509", "operatingCashflow": "-931137", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "934841", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37838", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "income_statement": { "revenue": 10791539, "cost_of_revenue": 3238659, "gross_profit": 7552881, "ebit": 3082426, "ebitda": 3081365, "pretax_income": 2198009, "tax_provision": 63180, "net_income": 2134829, "net_income_to_common": 2134829, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 89889074, "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": 174026, "ticker_id": 8311, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:34:03.694572+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "3081365", "netIncome": "2134829", "grossProfit": "7552881", "depreciation": "None", "totalRevenue": "10791539", "costOfRevenue": "3238659", "interestIncome": "None", "incomeBeforeTax": "2198009", "interestExpense": "1719772", "operatingIncome": "3082426", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "63180", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4470455", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3238659", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122085", "sellingGeneralAndAdministrative": "1310873", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 10791539, "cost_of_revenue": 3238659, "gross_profit": 7552881, "research_and_development": null, "selling_general_admin": 1310873, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3082426, "depreciation_amortisation": 122085, "ebitda": 3081365, "interest_expense": 1719772, "interest_income": null, "other_non_operating": null, "pretax_income": 2198009, "tax_provision": 63180, "effective_tax_rate": null, "net_income": 2134829, "net_income_continuing_ops": null, "net_income_to_common": 2134829, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 89889074, "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": { "income": { "ebit": "None", "ebitda": "3081365", "netIncome": "2134829", "grossProfit": "7552881", "depreciation": "None", "totalRevenue": "10791539", "costOfRevenue": "3238659", "interestIncome": "None", "incomeBeforeTax": "2198009", "interestExpense": "1719772", "operatingIncome": "3082426", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "63180", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4470455", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3238659", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122085", "sellingGeneralAndAdministrative": "1310873", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "89889074", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }