{ "ticker": { "uuid": "e7e6fef7-bc67-4fbd-8d1b-06782a18e23a", "symbol": "EDBL", "name": "Edible Garden AG Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/e7e6fef7-bc67-4fbd-8d1b-06782a18e23a/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7e6fef7-bc67-4fbd-8d1b-06782a18e23a/" }, "ticker_metadata": { "id": 5797, "uuid": "e7e6fef7-bc67-4fbd-8d1b-06782a18e23a", "symbol": "EDBL", "name": "Edible Garden AG Inc", "asset_type": "equity", "market_cap": 2386500, "stock_exchange_id": 2, "industry": "Farm Products", "sector": "Consumer Defensive", "description": "Edible Garden AG Incorporated and its subsidiaries operate as a controlled environment agricultural company. The company is headquartered in Belvidere, New Jersey.", "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": "e7e6fef7-bc67-4fbd-8d1b-06782a18e23a", "symbol": "EDBL", "name": "Edible Garden AG Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/e7e6fef7-bc67-4fbd-8d1b-06782a18e23a/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7e6fef7-bc67-4fbd-8d1b-06782a18e23a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.62, "value": 0.55, "quality": 0.54, "momentum": 0.54, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 0.21, "market_cap": 1571136.48, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.1992, "roe": -2.0012, "piotroski_f_score": 3, "momentum_12_1": -0.9849, "volatility_252d": 0.8832 }, "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": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:23.769949+00:00", "batch_id": "" }, "size": { "price_close": 0.2088, "market_cap": 1571136.48, "market_cap_usd": 1571136.48, "enterprise_value": 2285136.48, "shares_outstanding": 7524600, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.1779, "ptbv_ratio": 0.1841, "ps_ratio": 0.117, "pcf_ratio": null, "pfcf_ratio": -0.2079, "ev_ebitda": null, "ev_ebit": -0.1169, "ev_sales": 0.1701, "ev_fcf": -0.3023, "earnings_yield": null, "fcf_yield": -3.3075, "price_to_sales": 0.117, "price_to_book": 0.1779, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 5.8784 }, "yield": { "dividend_yield": 0.1992, "buyback_yield": 0, "shareholder_yield": 0.1992, "debt_paydown_yield": null, "total_yield": 0.1992 }, "quality": { "gross_margin": -0.3026, "operating_margin": -1.4555, "net_margin": -1.3159, "ebitda_margin": -1.0747, "fcf_margin": -0.5626, "roe": -2.0012, "roa": -1.0113, "roic": -1.536, "roc_greenblatt": null, "asset_turnover": 0.7685, "cash_conversion": 0.4276, "accruals_ratio": -0.541, "sbc_to_revenue": 0.0731, "piotroski_f_score": 3, "altman_z_score": -7.9508, "earnings_stability_5y": 0.3606, "revenue_stability_5y": 0.2657, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.2326, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9788, "net_debt_to_ebitda": -0.0495, "debt_to_assets": 0.1525, "interest_coverage": -17.2568, "current_ratio": 0.7247, "quick_ratio": 0.5511, "net_debt": 714000, "local_beta": 0.0037, "volatility_252d": 0.8832, "volatility_60d": 2.1693, "max_drawdown_12m": -0.9928, "risk_adjusted_momentum": -1.1152 }, "growth": { "revenue_growth_1y": -0.0007, "revenue_growth_3y_cagr": 0.0351, "revenue_growth_5y_cagr": 0.0629, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.9768, "revenue_growth": -0.0007, "earnings_growth": null }, "momentum": { "price_return_1m": -0.4727, "price_return_3m": -0.9184, "price_return_6m": -0.9844, "price_return_9m": -0.9885, "price_return_12m": -0.9921, "price_return_12m_ex1m": -0.9849, "momentum_6m": -0.9844, "momentum_12m": -0.9921, "momentum_12_1": -0.9849, "distance_from_52w_high": -0.9928, "distance_from_52w_low": 0, "relative_strength": -1.15 }, "raw_ttm": { "revenue_ttm": 13432999, "gross_profit_ttm": -4065000, "ebit_ttm": -19552000, "ebitda_ttm": -14436065, "net_income_ttm": -17677000, "eps_diluted_ttm": -2.3492, "operating_cash_flow_ttm": -8221000, "capital_expenditure_ttm": 663000, "fcf_ttm": -7558000, "dividends_paid_ttm": 313000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1133000, "cash_and_equivalents": 1952000, "total_current_assets": 5600000, "total_current_liabilities": 7727000, "net_ppe": null, "total_assets": 17479000, "total_debt": 2666000, "total_equity": 8833000, "net_working_capital": -1607000, "book_value_per_share": 1.1739, "retained_earnings": -62312000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8536000, "tangible_book_per_share": 1.1344 }, "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": 45, "quality_composite": 46, "momentum_composite": 46, "growth_composite": 45, "yield_composite": 45, "svqf_composite": 46, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 38, "quality_value_composite": 0.545, "os_score": 0.62, "value_percentile": 0.55, "quality_percentile": 0.54, "momentum_percentile": 0.54, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 55, "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": 976, "ticker_id": 5797, "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": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:23.769949+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.2088, "market_cap": 1571136.48, "market_cap_usd": 1571136.48, "enterprise_value": 2285136.48, "shares_outstanding": 7524600, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.17787122, "ptbv_ratio": 0.18406004, "ps_ratio": 0.11696096, "pcf_ratio": null, "pfcf_ratio": -0.20787728, "ev_ebitda": null, "ev_ebit": -0.11687482, "ev_sales": 0.17011365, "ev_fcf": -0.30234672, "earnings_yield": null, "fcf_yield": -3.30746109, "dividend_yield": 0.19921885, "buyback_yield": 0, "shareholder_yield": 0.19921885, "debt_paydown_yield": null, "total_yield": 0.19921885, "gross_margin": -0.30261299, "operating_margin": -1.4555201, "net_margin": -1.31593846, "ebitda_margin": -1.07467178, "fcf_margin": -0.56264428, "roe": -2.00124533, "roa": -1.01132788, "roic": -1.53597989, "roc_greenblatt": null, "asset_turnover": 0.76852217, "cash_conversion": 0.42756124, "accruals_ratio": -0.54099205, "sbc_to_revenue": 0.07310356, "debt_to_equity": 0.97882939, "net_debt_to_ebitda": -0.04945946, "debt_to_assets": 0.15252589, "interest_coverage": -17.25684025, "current_ratio": 0.72473146, "quick_ratio": 0.55105474, "net_debt": 714000, "revenue_growth_1y": -0.00066962, "revenue_growth_3y_cagr": 0.03505632, "revenue_growth_5y_cagr": 0.06293382, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.97684487, "piotroski_f_score": 3, "altman_z_score": -7.95080087, "earnings_stability_5y": 0.360565, "revenue_stability_5y": 0.265733, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.47272727, "price_return_3m": -0.9184375, "price_return_6m": -0.98441791, "price_return_9m": -0.98846409, "price_return_12m": -0.99206084, "price_return_12m_ex1m": -0.98494297, "distance_from_52w_high": -0.99277509, "distance_from_52w_low": 0, "relative_strength": -1.15000189, "local_beta": 0.0037, "volatility_252d": 0.883172, "volatility_60d": 2.169268, "max_drawdown_12m": -0.99277509, "revenue_ttm": 13432999, "gross_profit_ttm": -4065000, "ebit_ttm": -19552000, "ebitda_ttm": -14436065, "net_income_ttm": -17677000, "eps_diluted_ttm": -2.34922787, "operating_cash_flow_ttm": -8221000, "capital_expenditure_ttm": 663000, "fcf_ttm": -7558000, "dividends_paid_ttm": 313000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1133000, "cash_and_equivalents": 1952000, "total_current_assets": 5600000, "total_current_liabilities": 7727000, "net_ppe": null, "total_assets": 17479000, "total_debt": 2666000, "total_equity": 8833000, "net_working_capital": -1607000, "book_value_per_share": 1.173883, "retained_earnings": -62312000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8536000, "tangible_book_per_share": 1.13441246, "universe_ticker_count": null, "sector": "Consumer Defensive", "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": 45, "quality_composite": 46, "momentum_composite": 46, "growth_composite": 45, "yield_composite": 45, "svqf_composite": 46, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 55, "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": 0.62, "value": 0.55, "quality": 0.54, "momentum": 0.54, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1992, "roe": -2.0012, "momentum_12_1": -0.9849, "complete_fields": { "id": 976, "ticker_id": 5797, "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": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:23.769949+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.2088, "market_cap": 1571136.48, "market_cap_usd": 1571136.48, "enterprise_value": 2285136.48, "shares_outstanding": 7524600, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.17787122, "ptbv_ratio": 0.18406004, "ps_ratio": 0.11696096, "pcf_ratio": null, "pfcf_ratio": -0.20787728, "ev_ebitda": null, "ev_ebit": -0.11687482, "ev_sales": 0.17011365, "ev_fcf": -0.30234672, "earnings_yield": null, "fcf_yield": -3.30746109, "dividend_yield": 0.19921885, "buyback_yield": 0, "shareholder_yield": 0.19921885, "debt_paydown_yield": null, "total_yield": 0.19921885, "gross_margin": -0.30261299, "operating_margin": -1.4555201, "net_margin": -1.31593846, "ebitda_margin": -1.07467178, "fcf_margin": -0.56264428, "roe": -2.00124533, "roa": -1.01132788, "roic": -1.53597989, "roc_greenblatt": null, "asset_turnover": 0.76852217, "cash_conversion": 0.42756124, "accruals_ratio": -0.54099205, "sbc_to_revenue": 0.07310356, "debt_to_equity": 0.97882939, "net_debt_to_ebitda": -0.04945946, "debt_to_assets": 0.15252589, "interest_coverage": -17.25684025, "current_ratio": 0.72473146, "quick_ratio": 0.55105474, "net_debt": 714000, "revenue_growth_1y": -0.00066962, "revenue_growth_3y_cagr": 0.03505632, "revenue_growth_5y_cagr": 0.06293382, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.97684487, "piotroski_f_score": 3, "altman_z_score": -7.95080087, "earnings_stability_5y": 0.360565, "revenue_stability_5y": 0.265733, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.47272727, "price_return_3m": -0.9184375, "price_return_6m": -0.98441791, "price_return_9m": -0.98846409, "price_return_12m": -0.99206084, "price_return_12m_ex1m": -0.98494297, "distance_from_52w_high": -0.99277509, "distance_from_52w_low": 0, "relative_strength": -1.15000189, "local_beta": 0.0037, "volatility_252d": 0.883172, "volatility_60d": 2.169268, "max_drawdown_12m": -0.99277509, "revenue_ttm": 13432999, "gross_profit_ttm": -4065000, "ebit_ttm": -19552000, "ebitda_ttm": -14436065, "net_income_ttm": -17677000, "eps_diluted_ttm": -2.34922787, "operating_cash_flow_ttm": -8221000, "capital_expenditure_ttm": 663000, "fcf_ttm": -7558000, "dividends_paid_ttm": 313000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1133000, "cash_and_equivalents": 1952000, "total_current_assets": 5600000, "total_current_liabilities": 7727000, "net_ppe": null, "total_assets": 17479000, "total_debt": 2666000, "total_equity": 8833000, "net_working_capital": -1607000, "book_value_per_share": 1.173883, "retained_earnings": -62312000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8536000, "tangible_book_per_share": 1.13441246, "universe_ticker_count": null, "sector": "Consumer Defensive", "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": 45, "quality_composite": 46, "momentum_composite": 46, "growth_composite": 45, "yield_composite": 45, "svqf_composite": 46, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 55, "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 12810000, "cost_of_revenue": 13014000, "gross_profit": -203999, "ebit": -15801000, "ebitda": -13119588, "pretax_income": -17332000, "tax_provision": null, "net_income": -17332000, "net_income_to_common": -17332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1114000, "total_current_assets": 5793000, "total_assets": 20596000, "short_term_debt": 1712000, "long_term_debt": 215000, "total_debt": 1927000, "total_liabilities": 8099000, "total_equity": 12497000, "shares_outstanding": 2877430, "goodwill_and_intangibles": 302000 }, "cash_flow": { "operating_cash_flow": -11804000, "capital_expenditure": 638000, "free_cash_flow": -11166000, "dividends_paid": 313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61430, "ticker_id": 5797, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15801000", "ebitda": "-13119588", "netIncome": "-17332000", "grossProfit": "-203999", "depreciation": "None", "totalRevenue": "12810000", "costOfRevenue": "13014000", "interestIncome": "None", "incomeBeforeTax": "-17332000", "interestExpense": "1423000", "operatingIncome": "-15801000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1423000", "nonInterestIncome": "None", "operatingExpenses": "15597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2681412", "sellingGeneralAndAdministrative": "15597000", "netIncomeFromContinuingOperations": "-17332000" }, "balance": { "goodwill": "None", "inventory": "1861000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "20596000", "longTermDebt": "215000", "shortTermDebt": "1712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "302000", "reportedCurrency": "USD", "retainedEarnings": "-58643000", "totalLiabilities": "8099000", "otherCurrentAssets": "912000", "totalCurrentAssets": "5793000", "currentLongTermDebt": "1441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14803000", "currentAccountsPayable": "3786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2723000", "totalShareholderEquity": "12497000", "capitalLeaseObligations": "1067000", "otherCurrentLiabilities": "1590000", "totalCurrentLiabilities": "7088000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1011000", "cashAndShortTermInvestments": "1114000", "commonStockSharesOutstanding": "2877430", "intangibleAssetsExcludingGoodwill": "302000", "cashAndCashEquivalentsAtCarryingValue": "1114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17332000", "profitLoss": "None", "dividendPayout": "313000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-317000", "operatingCashflow": "-11804000", "capitalExpenditures": "638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10375000", "cashflowFromInvestment": "-987000", "stockBasedCompensation": "977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12810000, "cost_of_revenue": 13014000, "gross_profit": -203999, "research_and_development": null, "selling_general_admin": 15597000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15801000, "depreciation_amortisation": 2681412, "ebitda": -13119588, "interest_expense": 1423000, "interest_income": null, "other_non_operating": null, "pretax_income": -17332000, "tax_provision": null, "effective_tax_rate": null, "net_income": -17332000, "net_income_continuing_ops": -17332000, "net_income_to_common": -17332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1114000, "short_term_investments": null, "net_receivables": 1906000, "inventory": 1861000, "other_current_assets": null, "total_current_assets": 5793000, "net_ppe": null, "goodwill": null, "intangible_assets": 302000, "goodwill_and_intangibles": 302000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14803000, "total_assets": 20596000, "short_term_debt": 1712000, "accounts_payable": 3786000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7088000, "long_term_debt": 215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1011000, "total_liabilities": 8099000, "total_debt": 1927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58643000, "total_equity": 12497000, "shares_outstanding": 2877430, "operating_cash_flow": -11804000, "stock_based_compensation": 977000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 638000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -987000, "dividends_paid": 313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10375000, "free_cash_flow": -11166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15801000", "ebitda": "-13119588", "netIncome": "-17332000", "grossProfit": "-203999", "depreciation": "None", "totalRevenue": "12810000", "costOfRevenue": "13014000", "interestIncome": "None", "incomeBeforeTax": "-17332000", "interestExpense": "1423000", "operatingIncome": "-15801000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1423000", "nonInterestIncome": "None", "operatingExpenses": "15597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2681412", "sellingGeneralAndAdministrative": "15597000", "netIncomeFromContinuingOperations": "-17332000" }, "balance": { "goodwill": "None", "inventory": "1861000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "20596000", "longTermDebt": "215000", "shortTermDebt": "1712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "302000", "reportedCurrency": "USD", "retainedEarnings": "-58643000", "totalLiabilities": "8099000", "otherCurrentAssets": "912000", "totalCurrentAssets": "5793000", "currentLongTermDebt": "1441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14803000", "currentAccountsPayable": "3786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2723000", "totalShareholderEquity": "12497000", "capitalLeaseObligations": "1067000", "otherCurrentLiabilities": "1590000", "totalCurrentLiabilities": "7088000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1011000", "cashAndShortTermInvestments": "1114000", "commonStockSharesOutstanding": "2877430", "intangibleAssetsExcludingGoodwill": "302000", "cashAndCashEquivalentsAtCarryingValue": "1114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17332000", "profitLoss": "None", "dividendPayout": "313000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-317000", "operatingCashflow": "-11804000", "capitalExpenditures": "638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10375000", "cashflowFromInvestment": "-987000", "stockBasedCompensation": "977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2726000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 13857000, "cost_of_revenue": 11545000, "gross_profit": 2312000, "ebit": -9809674, "ebitda": -8669000, "pretax_income": -11051000, "tax_provision": null, "net_income": -11051000, "net_income_to_common": -11051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3530000, "total_current_assets": 7377000, "total_assets": 11915000, "short_term_debt": 2192000, "long_term_debt": 544000, "total_debt": 2736000, "total_liabilities": 7821000, "total_equity": 4094000, "shares_outstanding": 21827, "goodwill_and_intangibles": 43000 }, "cash_flow": { "operating_cash_flow": -8516000, "capital_expenditure": 303000, "free_cash_flow": -8213000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61435, "ticker_id": 5797, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9809674", "ebitda": "-8669000", "netIncome": "-11051000", "grossProfit": "2312000", "depreciation": "None", "totalRevenue": "13857000", "costOfRevenue": "11545000", "interestIncome": "None", "incomeBeforeTax": "-11051000", "interestExpense": "1219000", "operatingIncome": "-9275000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1219000", "nonInterestIncome": "None", "operatingExpenses": "11587000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1140674", "sellingGeneralAndAdministrative": "11342932", "netIncomeFromContinuingOperations": "-11051000" }, "balance": { "goodwill": "None", "inventory": "1544000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "11915000", "longTermDebt": "544000", "shortTermDebt": "2192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43000", "reportedCurrency": "USD", "retainedEarnings": "-41311000", "totalLiabilities": "7821000", "otherCurrentAssets": "335000", "totalCurrentAssets": "7377000", "currentLongTermDebt": "1939000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4538000", "currentAccountsPayable": "2290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3803000", "totalShareholderEquity": "4094000", "capitalLeaseObligations": "1320000", "otherCurrentLiabilities": "1728000", "totalCurrentLiabilities": "6210000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1611000", "cashAndShortTermInvestments": "3530000", "commonStockSharesOutstanding": "21827", "intangibleAssetsExcludingGoodwill": "43000", "cashAndCashEquivalentsAtCarryingValue": "3530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11051000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-866000", "operatingCashflow": "-8516000", "capitalExpenditures": "303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11839000", "cashflowFromInvestment": "-303000", "stockBasedCompensation": "144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13857000, "cost_of_revenue": 11545000, "gross_profit": 2312000, "research_and_development": null, "selling_general_admin": 11342932, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9809674, "depreciation_amortisation": 1140674, "ebitda": -8669000, "interest_expense": 1219000, "interest_income": null, "other_non_operating": null, "pretax_income": -11051000, "tax_provision": null, "effective_tax_rate": null, "net_income": -11051000, "net_income_continuing_ops": -11051000, "net_income_to_common": -11051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3530000, "short_term_investments": null, "net_receivables": 1968000, "inventory": 1544000, "other_current_assets": null, "total_current_assets": 7377000, "net_ppe": null, "goodwill": null, "intangible_assets": 43000, "goodwill_and_intangibles": 43000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4538000, "total_assets": 11915000, "short_term_debt": 2192000, "accounts_payable": 2290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6210000, "long_term_debt": 544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1611000, "total_liabilities": 7821000, "total_debt": 2736000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41311000, "total_equity": 4094000, "shares_outstanding": 21827, "operating_cash_flow": -8516000, "stock_based_compensation": 144000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11839000, "free_cash_flow": -8213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9809674", "ebitda": "-8669000", "netIncome": "-11051000", "grossProfit": "2312000", "depreciation": "None", "totalRevenue": "13857000", "costOfRevenue": "11545000", "interestIncome": "None", "incomeBeforeTax": "-11051000", "interestExpense": "1219000", "operatingIncome": "-9275000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1219000", "nonInterestIncome": "None", "operatingExpenses": "11587000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1140674", "sellingGeneralAndAdministrative": "11342932", "netIncomeFromContinuingOperations": "-11051000" }, "balance": { "goodwill": "None", "inventory": "1544000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "11915000", "longTermDebt": "544000", "shortTermDebt": "2192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43000", "reportedCurrency": "USD", "retainedEarnings": "-41311000", "totalLiabilities": "7821000", "otherCurrentAssets": "335000", "totalCurrentAssets": "7377000", "currentLongTermDebt": "1939000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4538000", "currentAccountsPayable": "2290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3803000", "totalShareholderEquity": "4094000", "capitalLeaseObligations": "1320000", "otherCurrentLiabilities": "1728000", "totalCurrentLiabilities": "6210000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1611000", "cashAndShortTermInvestments": "3530000", "commonStockSharesOutstanding": "21827", "intangibleAssetsExcludingGoodwill": "43000", "cashAndCashEquivalentsAtCarryingValue": "3530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11051000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-866000", "operatingCashflow": "-8516000", "capitalExpenditures": "303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11839000", "cashflowFromInvestment": "-303000", "stockBasedCompensation": "144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1163000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 14049000, "cost_of_revenue": 13227000, "gross_profit": 822000, "ebit": -9798000, "ebitda": -8217084, "pretax_income": -10188000, "tax_provision": 4, "net_income": -10188000, "net_income_to_common": -10188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 510000, "total_current_assets": 2647000, "total_assets": 6656000, "short_term_debt": 421000, "long_term_debt": 4040000, "total_debt": 4461000, "total_liabilities": 6944000, "total_equity": -288000, "shares_outstanding": 661, "goodwill_and_intangibles": 47000 }, "cash_flow": { "operating_cash_flow": -8531000, "capital_expenditure": 1022000, "free_cash_flow": -7509000, "dividends_paid": 4000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61440, "ticker_id": 5797, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9798000", "ebitda": "-8217084", "netIncome": "-10188000", "grossProfit": "822000", "depreciation": "None", "totalRevenue": "14049000", "costOfRevenue": "13227000", "interestIncome": "None", "incomeBeforeTax": "-10188000", "interestExpense": "390000", "operatingIncome": "-9873000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4", "reportedCurrency": "USD", "netInterestIncome": "-542000", "nonInterestIncome": "None", "operatingExpenses": "10695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1580916", "sellingGeneralAndAdministrative": "9948399", "netIncomeFromContinuingOperations": "-8950000" }, "balance": { "goodwill": "None", "inventory": "678000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "6656000", "longTermDebt": "4040000", "shortTermDebt": "421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "47000", "reportedCurrency": "USD", "retainedEarnings": "-30260000", "totalLiabilities": "6944000", "otherCurrentAssets": "210000", "totalCurrentAssets": "2647000", "currentLongTermDebt": "387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4009000", "currentAccountsPayable": "1233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4461000", "totalShareholderEquity": "-288000", "capitalLeaseObligations": "34000", "otherCurrentLiabilities": "1250000", "totalCurrentLiabilities": "2904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4040000", "cashAndShortTermInvestments": "510000", "commonStockSharesOutstanding": "661", "intangibleAssetsExcludingGoodwill": "47000", "cashAndCashEquivalentsAtCarryingValue": "510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10188000", "profitLoss": "None", "dividendPayout": "4000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-92000", "operatingCashflow": "-8531000", "capitalExpenditures": "1022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9953000", "cashflowFromInvestment": "-1022000", "stockBasedCompensation": "31000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1580916", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14049000, "cost_of_revenue": 13227000, "gross_profit": 822000, "research_and_development": null, "selling_general_admin": 9948399, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9798000, "depreciation_amortisation": 1580916, "ebitda": -8217084, "interest_expense": 390000, "interest_income": null, "other_non_operating": null, "pretax_income": -10188000, "tax_provision": 4, "effective_tax_rate": null, "net_income": -10188000, "net_income_continuing_ops": -8950000, "net_income_to_common": -10188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 510000, "short_term_investments": null, "net_receivables": 1249000, "inventory": 678000, "other_current_assets": null, "total_current_assets": 2647000, "net_ppe": null, "goodwill": null, "intangible_assets": 47000, "goodwill_and_intangibles": 47000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4009000, "total_assets": 6656000, "short_term_debt": 421000, "accounts_payable": 1233000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2904000, "long_term_debt": 4040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4040000, "total_liabilities": 6944000, "total_debt": 4461000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30260000, "total_equity": -288000, "shares_outstanding": 661, "operating_cash_flow": -8531000, "stock_based_compensation": 31000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1022000, "dividends_paid": 4000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9953000, "free_cash_flow": -7509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9798000", "ebitda": "-8217084", "netIncome": "-10188000", "grossProfit": "822000", "depreciation": "None", "totalRevenue": "14049000", "costOfRevenue": "13227000", "interestIncome": "None", "incomeBeforeTax": "-10188000", "interestExpense": "390000", "operatingIncome": "-9873000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4", "reportedCurrency": "USD", "netInterestIncome": "-542000", "nonInterestIncome": "None", "operatingExpenses": "10695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1580916", "sellingGeneralAndAdministrative": "9948399", "netIncomeFromContinuingOperations": "-8950000" }, "balance": { "goodwill": "None", "inventory": "678000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "6656000", "longTermDebt": "4040000", "shortTermDebt": "421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "47000", "reportedCurrency": "USD", "retainedEarnings": "-30260000", "totalLiabilities": "6944000", "otherCurrentAssets": "210000", "totalCurrentAssets": "2647000", "currentLongTermDebt": "387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4009000", "currentAccountsPayable": "1233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4461000", "totalShareholderEquity": "-288000", "capitalLeaseObligations": "34000", "otherCurrentLiabilities": "1250000", "totalCurrentLiabilities": "2904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4040000", "cashAndShortTermInvestments": "510000", "commonStockSharesOutstanding": "661", "intangibleAssetsExcludingGoodwill": "47000", "cashAndCashEquivalentsAtCarryingValue": "510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10188000", "profitLoss": "None", "dividendPayout": "4000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-92000", "operatingCashflow": "-8531000", "capitalExpenditures": "1022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9953000", "cashflowFromInvestment": "-1022000", "stockBasedCompensation": "31000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1580916", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 11552000, "cost_of_revenue": 11188000, "gross_profit": 364000, "ebit": -10420000, "ebitda": -9384000, "pretax_income": -12453000, "tax_provision": 3449000, "net_income": -12453000, "net_income_to_common": -12453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110000, "total_current_assets": 1863000, "total_assets": 6965000, "short_term_debt": 2134000, "long_term_debt": 4282000, "total_debt": 6416000, "total_liabilities": 9145000, "total_equity": -2180000, "shares_outstanding": 1279, "goodwill_and_intangibles": 50000 }, "cash_flow": { "operating_cash_flow": -9185000, "capital_expenditure": 2033000, "free_cash_flow": -7152000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61445, "ticker_id": 5797, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10420000", "ebitda": "-9384000", "netIncome": "-12453000", "grossProfit": "364000", "depreciation": "None", "totalRevenue": "11552000", "costOfRevenue": "11188000", "interestIncome": "None", "incomeBeforeTax": "-12453000", "interestExpense": "2033000", "operatingIncome": "-9004000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3449000", "reportedCurrency": "USD", "netInterestIncome": "-2033000", "nonInterestIncome": "None", "operatingExpenses": "9368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1036000", "sellingGeneralAndAdministrative": "9303911", "netIncomeFromContinuingOperations": "-12453000" }, "balance": { "goodwill": "None", "inventory": "586000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "6965000", "longTermDebt": "4282000", "shortTermDebt": "2134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "50000", "reportedCurrency": "USD", "retainedEarnings": "-20072000", "totalLiabilities": "9145000", "otherCurrentAssets": "62000", "totalCurrentAssets": "1863000", "currentLongTermDebt": "2042000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5102000", "currentAccountsPayable": "1728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5017000", "shortLongTermDebtTotal": "6450000", "totalShareholderEquity": "-2180000", "capitalLeaseObligations": "126000", "otherCurrentLiabilities": "967000", "totalCurrentLiabilities": "4829000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4316000", "cashAndShortTermInvestments": "110000", "commonStockSharesOutstanding": "1279", "intangibleAssetsExcludingGoodwill": "50000", "cashAndCashEquivalentsAtCarryingValue": "110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12453000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-226000", "operatingCashflow": "-9185000", "capitalExpenditures": "2033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11297000", "cashflowFromInvestment": "-2033000", "stockBasedCompensation": "122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11552000, "cost_of_revenue": 11188000, "gross_profit": 364000, "research_and_development": null, "selling_general_admin": 9303911, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10420000, "depreciation_amortisation": 1036000, "ebitda": -9384000, "interest_expense": 2033000, "interest_income": null, "other_non_operating": null, "pretax_income": -12453000, "tax_provision": 3449000, "effective_tax_rate": null, "net_income": -12453000, "net_income_continuing_ops": -12453000, "net_income_to_common": -12453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110000, "short_term_investments": null, "net_receivables": 1105000, "inventory": 586000, "other_current_assets": null, "total_current_assets": 1863000, "net_ppe": null, "goodwill": null, "intangible_assets": 50000, "goodwill_and_intangibles": 50000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5102000, "total_assets": 6965000, "short_term_debt": 2134000, "accounts_payable": 1728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4829000, "long_term_debt": 4282000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4316000, "total_liabilities": 9145000, "total_debt": 6416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20072000, "total_equity": -2180000, "shares_outstanding": 1279, "operating_cash_flow": -9185000, "stock_based_compensation": 122000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2033000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11297000, "free_cash_flow": -7152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10420000", "ebitda": "-9384000", "netIncome": "-12453000", "grossProfit": "364000", "depreciation": "None", "totalRevenue": "11552000", "costOfRevenue": "11188000", "interestIncome": "None", "incomeBeforeTax": "-12453000", "interestExpense": "2033000", "operatingIncome": "-9004000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3449000", "reportedCurrency": "USD", "netInterestIncome": "-2033000", "nonInterestIncome": "None", "operatingExpenses": "9368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1036000", "sellingGeneralAndAdministrative": "9303911", "netIncomeFromContinuingOperations": "-12453000" }, "balance": { "goodwill": "None", "inventory": "586000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "6965000", "longTermDebt": "4282000", "shortTermDebt": "2134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "50000", "reportedCurrency": "USD", "retainedEarnings": "-20072000", "totalLiabilities": "9145000", "otherCurrentAssets": "62000", "totalCurrentAssets": "1863000", "currentLongTermDebt": "2042000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5102000", "currentAccountsPayable": "1728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5017000", "shortLongTermDebtTotal": "6450000", "totalShareholderEquity": "-2180000", "capitalLeaseObligations": "126000", "otherCurrentLiabilities": "967000", "totalCurrentLiabilities": "4829000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4316000", "cashAndShortTermInvestments": "110000", "commonStockSharesOutstanding": "1279", "intangibleAssetsExcludingGoodwill": "50000", "cashAndCashEquivalentsAtCarryingValue": "110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12453000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-226000", "operatingCashflow": "-9185000", "capitalExpenditures": "2033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11297000", "cashflowFromInvestment": "-2033000", "stockBasedCompensation": "122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1036000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 10507000, "cost_of_revenue": 9859000, "gross_profit": 648000, "ebit": -4921000, "ebitda": -4097000, "pretax_income": -5538000, "tax_provision": 617000, "net_income": -5538000, "net_income_to_common": -5538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31000, "total_current_assets": 1191000, "total_assets": 3990000, "short_term_debt": 4286000, "long_term_debt": 3882000, "total_debt": 8168000, "total_liabilities": 11097000, "total_equity": -7107000, "shares_outstanding": 1324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4078000, "capital_expenditure": 151000, "free_cash_flow": -3927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61450, "ticker_id": 5797, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4921000", "ebitda": "-4097000", "netIncome": "-5538000", "grossProfit": "648000", "depreciation": "None", "totalRevenue": "10507000", "costOfRevenue": "9859000", "interestIncome": "None", "incomeBeforeTax": "-5538000", "interestExpense": "617000", "operatingIncome": "-4963000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "617000", "reportedCurrency": "USD", "netInterestIncome": "-617000", "nonInterestIncome": "None", "operatingExpenses": "5611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "824000", "sellingGeneralAndAdministrative": "5474813", "netIncomeFromContinuingOperations": "-5538000" }, "balance": { "goodwill": "None", "inventory": "360000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3990000", "longTermDebt": "3882000", "shortTermDebt": "4286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7619000", "totalLiabilities": "11097000", "otherCurrentAssets": "33000", "totalCurrentAssets": "1191000", "currentLongTermDebt": "4209000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2799000", "currentAccountsPayable": "2270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2777000", "shortLongTermDebtTotal": "8294000", "totalShareholderEquity": "-7107000", "capitalLeaseObligations": "203000", "otherCurrentLiabilities": "533000", "totalCurrentLiabilities": "7089000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4008000", "cashAndShortTermInvestments": "31000", "commonStockSharesOutstanding": "1324", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-46000", "operatingCashflow": "-4078000", "capitalExpenditures": "151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4255000", "cashflowFromInvestment": "-151000", "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": "824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10507000, "cost_of_revenue": 9859000, "gross_profit": 648000, "research_and_development": null, "selling_general_admin": 5474813, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4921000, "depreciation_amortisation": 824000, "ebitda": -4097000, "interest_expense": 617000, "interest_income": null, "other_non_operating": null, "pretax_income": -5538000, "tax_provision": 617000, "effective_tax_rate": null, "net_income": -5538000, "net_income_continuing_ops": -5538000, "net_income_to_common": -5538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31000, "short_term_investments": null, "net_receivables": 767000, "inventory": 360000, "other_current_assets": null, "total_current_assets": 1191000, "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": 2799000, "total_assets": 3990000, "short_term_debt": 4286000, "accounts_payable": 2270000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7089000, "long_term_debt": 3882000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4008000, "total_liabilities": 11097000, "total_debt": 8168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7619000, "total_equity": -7107000, "shares_outstanding": 1324, "operating_cash_flow": -4078000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4255000, "free_cash_flow": -3927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4921000", "ebitda": "-4097000", "netIncome": "-5538000", "grossProfit": "648000", "depreciation": "None", "totalRevenue": "10507000", "costOfRevenue": "9859000", "interestIncome": "None", "incomeBeforeTax": "-5538000", "interestExpense": "617000", "operatingIncome": "-4963000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "617000", "reportedCurrency": "USD", "netInterestIncome": "-617000", "nonInterestIncome": "None", "operatingExpenses": "5611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "824000", "sellingGeneralAndAdministrative": "5474813", "netIncomeFromContinuingOperations": "-5538000" }, "balance": { "goodwill": "None", "inventory": "360000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3990000", "longTermDebt": "3882000", "shortTermDebt": "4286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7619000", "totalLiabilities": "11097000", "otherCurrentAssets": "33000", "totalCurrentAssets": "1191000", "currentLongTermDebt": "4209000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2799000", "currentAccountsPayable": "2270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2777000", "shortLongTermDebtTotal": "8294000", "totalShareholderEquity": "-7107000", "capitalLeaseObligations": "203000", "otherCurrentLiabilities": "533000", "totalCurrentLiabilities": "7089000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4008000", "cashAndShortTermInvestments": "31000", "commonStockSharesOutstanding": "1324", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-46000", "operatingCashflow": "-4078000", "capitalExpenditures": "151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4255000", "cashflowFromInvestment": "-151000", "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": "824000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 9441000, "cost_of_revenue": 8087000, "gross_profit": 1354000, "ebit": -3601000, "ebitda": -2829000, "pretax_income": -3713000, "tax_provision": null, "net_income": -3713000, "net_income_to_common": -3713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5000, "total_current_assets": 1070000, "total_assets": 4479000, "short_term_debt": 65000, "long_term_debt": 3884000, "total_debt": 3949000, "total_liabilities": 6554000, "total_equity": -2075000, "shares_outstanding": 1324, "goodwill_and_intangibles": 25000 }, "cash_flow": { "operating_cash_flow": -2027000, "capital_expenditure": 127000, "free_cash_flow": -1900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61455, "ticker_id": 5797, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3601000", "ebitda": "-2829000", "netIncome": "-3713000", "grossProfit": "1354000", "depreciation": "None", "totalRevenue": "9441000", "costOfRevenue": "8087000", "interestIncome": "None", "incomeBeforeTax": "-3713000", "interestExpense": "112000", "operatingIncome": "-3801000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "772000", "sellingGeneralAndAdministrative": "5040294", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "314000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4479000", "longTermDebt": "3884000", "shortTermDebt": "65000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25000", "reportedCurrency": "USD", "retainedEarnings": "-2081000", "totalLiabilities": "6554000", "otherCurrentAssets": "122000", "totalCurrentAssets": "1070000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3409000", "currentAccountsPayable": "1929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3053000", "shortLongTermDebtTotal": "4153000", "totalShareholderEquity": "-2075000", "capitalLeaseObligations": "269000", "otherCurrentLiabilities": "472000", "totalCurrentLiabilities": "2466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4088000", "cashAndShortTermInvestments": "5000", "commonStockSharesOutstanding": "1324", "intangibleAssetsExcludingGoodwill": "25000", "cashAndCashEquivalentsAtCarryingValue": "5000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "209000", "operatingCashflow": "-2027000", "capitalExpenditures": "127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1404000", "cashflowFromInvestment": "623000", "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": "772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9441000, "cost_of_revenue": 8087000, "gross_profit": 1354000, "research_and_development": null, "selling_general_admin": 5040294, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3601000, "depreciation_amortisation": 772000, "ebitda": -2829000, "interest_expense": 112000, "interest_income": null, "other_non_operating": null, "pretax_income": -3713000, "tax_provision": null, "effective_tax_rate": null, "net_income": -3713000, "net_income_continuing_ops": null, "net_income_to_common": -3713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5000, "short_term_investments": null, "net_receivables": 629000, "inventory": 314000, "other_current_assets": null, "total_current_assets": 1070000, "net_ppe": null, "goodwill": null, "intangible_assets": 25000, "goodwill_and_intangibles": 25000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3409000, "total_assets": 4479000, "short_term_debt": 65000, "accounts_payable": 1929000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2466000, "long_term_debt": 3884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4088000, "total_liabilities": 6554000, "total_debt": 3949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2081000, "total_equity": -2075000, "shares_outstanding": 1324, "operating_cash_flow": -2027000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 623000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1404000, "free_cash_flow": -1900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3601000", "ebitda": "-2829000", "netIncome": "-3713000", "grossProfit": "1354000", "depreciation": "None", "totalRevenue": "9441000", "costOfRevenue": "8087000", "interestIncome": "None", "incomeBeforeTax": "-3713000", "interestExpense": "112000", "operatingIncome": "-3801000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "772000", "sellingGeneralAndAdministrative": "5040294", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "314000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4479000", "longTermDebt": "3884000", "shortTermDebt": "65000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25000", "reportedCurrency": "USD", "retainedEarnings": "-2081000", "totalLiabilities": "6554000", "otherCurrentAssets": "122000", "totalCurrentAssets": "1070000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3409000", "currentAccountsPayable": "1929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3053000", "shortLongTermDebtTotal": "4153000", "totalShareholderEquity": "-2075000", "capitalLeaseObligations": "269000", "otherCurrentLiabilities": "472000", "totalCurrentLiabilities": "2466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4088000", "cashAndShortTermInvestments": "5000", "commonStockSharesOutstanding": "1324", "intangibleAssetsExcludingGoodwill": "25000", "cashAndCashEquivalentsAtCarryingValue": "5000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "209000", "operatingCashflow": "-2027000", "capitalExpenditures": "127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1404000", "cashflowFromInvestment": "623000", "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": "772000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 5634000, "cost_of_revenue": 4366000, "gross_profit": 1268000, "ebit": -3988999, "ebitda": -3374999, "pretax_income": -3988000, "tax_provision": -1, "net_income": -3988000, "net_income_to_common": -3988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5000, "total_current_assets": 1242000, "total_assets": 8218000, "short_term_debt": 444000, "long_term_debt": null, "total_debt": 444000, "total_liabilities": 4007000, "total_equity": 4211000, "shares_outstanding": 1324, "goodwill_and_intangibles": 85000 }, "cash_flow": { "operating_cash_flow": -3519000, "capital_expenditure": 207000, "free_cash_flow": -3312000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61459, "ticker_id": 5797, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3988999", "ebitda": "-3374999", "netIncome": "-3988000", "grossProfit": "1268000", "depreciation": "None", "totalRevenue": "5634000", "costOfRevenue": "4366000", "interestIncome": "None", "incomeBeforeTax": "-3988000", "interestExpense": "0", "operatingIncome": "-4022999", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "614000", "sellingGeneralAndAdministrative": "5068962", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "524000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8218000", "longTermDebt": "None", "shortTermDebt": "444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "85000", "reportedCurrency": "USD", "retainedEarnings": "-15907000", "totalLiabilities": "4007000", "otherCurrentAssets": "109000", "totalCurrentAssets": "1242000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6976000", "currentAccountsPayable": "1216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4187000", "shortLongTermDebtTotal": "2583000", "totalShareholderEquity": "4211000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "208000", "totalCurrentLiabilities": "1868000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2139000", "cashAndShortTermInvestments": "5000", "commonStockSharesOutstanding": "1324", "intangibleAssetsExcludingGoodwill": "85000", "cashAndCashEquivalentsAtCarryingValue": "5000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25000", "operatingCashflow": "-3519000", "capitalExpenditures": "207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3714000", "cashflowFromInvestment": "3507000", "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": "614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5634000, "cost_of_revenue": 4366000, "gross_profit": 1268000, "research_and_development": null, "selling_general_admin": 5068962, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3988999, "depreciation_amortisation": 614000, "ebitda": -3374999, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -3988000, "tax_provision": -1, "effective_tax_rate": null, "net_income": -3988000, "net_income_continuing_ops": null, "net_income_to_common": -3988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5000, "short_term_investments": null, "net_receivables": 604000, "inventory": 524000, "other_current_assets": null, "total_current_assets": 1242000, "net_ppe": null, "goodwill": null, "intangible_assets": 85000, "goodwill_and_intangibles": 85000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6976000, "total_assets": 8218000, "short_term_debt": 444000, "accounts_payable": 1216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1868000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2139000, "total_liabilities": 4007000, "total_debt": 444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15907000, "total_equity": 4211000, "shares_outstanding": 1324, "operating_cash_flow": -3519000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3507000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3714000, "free_cash_flow": -3312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3988999", "ebitda": "-3374999", "netIncome": "-3988000", "grossProfit": "1268000", "depreciation": "None", "totalRevenue": "5634000", "costOfRevenue": "4366000", "interestIncome": "None", "incomeBeforeTax": "-3988000", "interestExpense": "0", "operatingIncome": "-4022999", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "614000", "sellingGeneralAndAdministrative": "5068962", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "524000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8218000", "longTermDebt": "None", "shortTermDebt": "444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "85000", "reportedCurrency": "USD", "retainedEarnings": "-15907000", "totalLiabilities": "4007000", "otherCurrentAssets": "109000", "totalCurrentAssets": "1242000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6976000", "currentAccountsPayable": "1216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4187000", "shortLongTermDebtTotal": "2583000", "totalShareholderEquity": "4211000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "208000", "totalCurrentLiabilities": "1868000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2139000", "cashAndShortTermInvestments": "5000", "commonStockSharesOutstanding": "1324", "intangibleAssetsExcludingGoodwill": "85000", "cashAndCashEquivalentsAtCarryingValue": "5000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25000", "operatingCashflow": "-3519000", "capitalExpenditures": "207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3714000", "cashflowFromInvestment": "3507000", "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": "614000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 3341000, "cost_of_revenue": 7114000, "gross_profit": -3773000, "ebit": -6678000, "ebitda": -3954000, "pretax_income": -7023000, "tax_provision": -3354000, "net_income": -3669000, "net_income_to_common": -3669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1952000, "total_current_assets": 5600000, "total_assets": 17479000, "short_term_debt": 2472000, "long_term_debt": 194000, "total_debt": 2666000, "total_liabilities": 8646000, "total_equity": 8833000, "shares_outstanding": 7524600, "goodwill_and_intangibles": 297000 }, "cash_flow": { "operating_cash_flow": 251000, "capital_expenditure": 104000, "free_cash_flow": 355000, "dividends_paid": 278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61428, "ticker_id": 5797, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6678000", "ebitda": "-3954000", "netIncome": "-3669000", "grossProfit": "-3773000", "depreciation": "None", "totalRevenue": "3341000", "costOfRevenue": "7114000", "interestIncome": "None", "incomeBeforeTax": "-7023000", "interestExpense": "150000", "operatingIncome": "-6678000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3354000", "reportedCurrency": "USD", "netInterestIncome": "-150000", "nonInterestIncome": "None", "operatingExpenses": "2905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2724000", "sellingGeneralAndAdministrative": "2905000", "netIncomeFromContinuingOperations": "-3669000" }, "balance": { "goodwill": "None", "inventory": "1342000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17479000", "longTermDebt": "194000", "shortTermDebt": "2472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "297000", "reportedCurrency": "USD", "retainedEarnings": "-62312000", "totalLiabilities": "8646000", "otherCurrentAssets": "720000", "totalCurrentAssets": "5600000", "currentLongTermDebt": "2196000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11879000", "currentAccountsPayable": "3618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3391000", "totalShareholderEquity": "8833000", "capitalLeaseObligations": "1001000", "otherCurrentLiabilities": "1637000", "totalCurrentLiabilities": "7727000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "919000", "cashAndShortTermInvestments": "1952000", "commonStockSharesOutstanding": "7524600", "intangibleAssetsExcludingGoodwill": "297000", "cashAndCashEquivalentsAtCarryingValue": "1952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3669000", "profitLoss": "None", "dividendPayout": "278000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "519000", "operatingCashflow": "251000", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "691000", "cashflowFromInvestment": "-104000", "stockBasedCompensation": "5000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3341000, "cost_of_revenue": 7114000, "gross_profit": -3773000, "research_and_development": null, "selling_general_admin": 2905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6678000, "depreciation_amortisation": 2724000, "ebitda": -3954000, "interest_expense": 150000, "interest_income": null, "other_non_operating": null, "pretax_income": -7023000, "tax_provision": -3354000, "effective_tax_rate": null, "net_income": -3669000, "net_income_continuing_ops": -3669000, "net_income_to_common": -3669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1952000, "short_term_investments": null, "net_receivables": 1586000, "inventory": 1342000, "other_current_assets": null, "total_current_assets": 5600000, "net_ppe": null, "goodwill": null, "intangible_assets": 297000, "goodwill_and_intangibles": 297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11879000, "total_assets": 17479000, "short_term_debt": 2472000, "accounts_payable": 3618000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7727000, "long_term_debt": 194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 919000, "total_liabilities": 8646000, "total_debt": 2666000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62312000, "total_equity": 8833000, "shares_outstanding": 7524600, "operating_cash_flow": 251000, "stock_based_compensation": 5000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104000, "dividends_paid": 278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 691000, "free_cash_flow": 355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6678000", "ebitda": "-3954000", "netIncome": "-3669000", "grossProfit": "-3773000", "depreciation": "None", "totalRevenue": "3341000", "costOfRevenue": "7114000", "interestIncome": "None", "incomeBeforeTax": "-7023000", "interestExpense": "150000", "operatingIncome": "-6678000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3354000", "reportedCurrency": "USD", "netInterestIncome": "-150000", "nonInterestIncome": "None", "operatingExpenses": "2905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2724000", "sellingGeneralAndAdministrative": "2905000", "netIncomeFromContinuingOperations": "-3669000" }, "balance": { "goodwill": "None", "inventory": "1342000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17479000", "longTermDebt": "194000", "shortTermDebt": "2472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "297000", "reportedCurrency": "USD", "retainedEarnings": "-62312000", "totalLiabilities": "8646000", "otherCurrentAssets": "720000", "totalCurrentAssets": "5600000", "currentLongTermDebt": "2196000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11879000", "currentAccountsPayable": "3618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3391000", "totalShareholderEquity": "8833000", "capitalLeaseObligations": "1001000", "otherCurrentLiabilities": "1637000", "totalCurrentLiabilities": "7727000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "919000", "cashAndShortTermInvestments": "1952000", "commonStockSharesOutstanding": "7524600", "intangibleAssetsExcludingGoodwill": "297000", "cashAndCashEquivalentsAtCarryingValue": "1952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3669000", "profitLoss": "None", "dividendPayout": "278000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "519000", "operatingCashflow": "251000", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "691000", "cashflowFromInvestment": "-104000", "stockBasedCompensation": "5000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2724000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 4128999, "cost_of_revenue": 5328000, "gross_profit": -1199000, "ebit": -5723000, "ebitda": -4805061, "pretax_income": -5920000, "tax_provision": null, "net_income": -5920000, "net_income_to_common": -5920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1114000, "total_current_assets": 5793000, "total_assets": 20596000, "short_term_debt": 1712000, "long_term_debt": 215000, "total_debt": 1927000, "total_liabilities": 8099000, "total_equity": 12497000, "shares_outstanding": 2877430, "goodwill_and_intangibles": 302000 }, "cash_flow": { "operating_cash_flow": -2662000, "capital_expenditure": 96000, "free_cash_flow": -2566000, "dividends_paid": 158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61429, "ticker_id": 5797, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5723000", "ebitda": "-4805061", "netIncome": "-5920000", "grossProfit": "-1199000", "depreciation": "None", "totalRevenue": "4128999", "costOfRevenue": "5328000", "interestIncome": "None", "incomeBeforeTax": "-5920000", "interestExpense": "207000", "operatingIncome": "-5723000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-207000", "nonInterestIncome": "None", "operatingExpenses": "4524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "917939", "sellingGeneralAndAdministrative": "4524000", "netIncomeFromContinuingOperations": "-5920000" }, "balance": { "goodwill": "None", "inventory": "1861000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "20596000", "longTermDebt": "215000", "shortTermDebt": "1712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "302000", "reportedCurrency": "USD", "retainedEarnings": "-58643000", "totalLiabilities": "8099000", "otherCurrentAssets": "912000", "totalCurrentAssets": "5793000", "currentLongTermDebt": "1441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14803000", "currentAccountsPayable": "3786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2723000", "totalShareholderEquity": "12497000", "capitalLeaseObligations": "1067000", "otherCurrentLiabilities": "1590000", "totalCurrentLiabilities": "7088000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1011000", "cashAndShortTermInvestments": "1114000", "commonStockSharesOutstanding": "2877430", "intangibleAssetsExcludingGoodwill": "302000", "cashAndCashEquivalentsAtCarryingValue": "1114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5920000", "profitLoss": "None", "dividendPayout": "158000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-143000", "operatingCashflow": "-2662000", "capitalExpenditures": "96000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3404000", "cashflowFromInvestment": "-456000", "stockBasedCompensation": "977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4128999, "cost_of_revenue": 5328000, "gross_profit": -1199000, "research_and_development": null, "selling_general_admin": 4524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5723000, "depreciation_amortisation": 917939, "ebitda": -4805061, "interest_expense": 207000, "interest_income": null, "other_non_operating": null, "pretax_income": -5920000, "tax_provision": null, "effective_tax_rate": null, "net_income": -5920000, "net_income_continuing_ops": -5920000, "net_income_to_common": -5920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1114000, "short_term_investments": null, "net_receivables": 1906000, "inventory": 1861000, "other_current_assets": null, "total_current_assets": 5793000, "net_ppe": null, "goodwill": null, "intangible_assets": 302000, "goodwill_and_intangibles": 302000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14803000, "total_assets": 20596000, "short_term_debt": 1712000, "accounts_payable": 3786000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7088000, "long_term_debt": 215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1011000, "total_liabilities": 8099000, "total_debt": 1927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58643000, "total_equity": 12497000, "shares_outstanding": 2877430, "operating_cash_flow": -2662000, "stock_based_compensation": 977000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -456000, "dividends_paid": 158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3404000, "free_cash_flow": -2566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5723000", "ebitda": "-4805061", "netIncome": "-5920000", "grossProfit": "-1199000", "depreciation": "None", "totalRevenue": "4128999", "costOfRevenue": "5328000", "interestIncome": "None", "incomeBeforeTax": "-5920000", "interestExpense": "207000", "operatingIncome": "-5723000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-207000", "nonInterestIncome": "None", "operatingExpenses": "4524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "917939", "sellingGeneralAndAdministrative": "4524000", "netIncomeFromContinuingOperations": "-5920000" }, "balance": { "goodwill": "None", "inventory": "1861000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "20596000", "longTermDebt": "215000", "shortTermDebt": "1712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "302000", "reportedCurrency": "USD", "retainedEarnings": "-58643000", "totalLiabilities": "8099000", "otherCurrentAssets": "912000", "totalCurrentAssets": "5793000", "currentLongTermDebt": "1441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14803000", "currentAccountsPayable": "3786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2723000", "totalShareholderEquity": "12497000", "capitalLeaseObligations": "1067000", "otherCurrentLiabilities": "1590000", "totalCurrentLiabilities": "7088000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1011000", "cashAndShortTermInvestments": "1114000", "commonStockSharesOutstanding": "2877430", "intangibleAssetsExcludingGoodwill": "302000", "cashAndCashEquivalentsAtCarryingValue": "1114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5920000", "profitLoss": "None", "dividendPayout": "158000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-143000", "operatingCashflow": "-2662000", "capitalExpenditures": "96000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3404000", "cashflowFromInvestment": "-456000", "stockBasedCompensation": "977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "929000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 2817000, "cost_of_revenue": 2544000, "gross_profit": 273000, "ebit": -3558000, "ebitda": -2508661, "pretax_income": -4045000, "tax_provision": null, "net_income": -4045000, "net_income_to_common": -4045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828000, "total_current_assets": 4856000, "total_assets": 20132000, "short_term_debt": 2326000, "long_term_debt": 239000, "total_debt": 2565000, "total_liabilities": 7209000, "total_equity": 12923000, "shares_outstanding": 293431, "goodwill_and_intangibles": 308000 }, "cash_flow": { "operating_cash_flow": -2378000, "capital_expenditure": 409000, "free_cash_flow": -1969000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61431, "ticker_id": 5797, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3558000", "ebitda": "-2508661", "netIncome": "-4045000", "grossProfit": "273000", "depreciation": "None", "totalRevenue": "2817000", "costOfRevenue": "2544000", "interestIncome": "None", "incomeBeforeTax": "-4045000", "interestExpense": "387000", "operatingIncome": "-3558000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-387000", "nonInterestIncome": "None", "operatingExpenses": "3831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1049339", "sellingGeneralAndAdministrative": "3831000", "netIncomeFromContinuingOperations": "-4045000" }, "balance": { "goodwill": "None", "inventory": "1718000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "20132000", "longTermDebt": "239000", "shortTermDebt": "2326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "308000", "reportedCurrency": "USD", "retainedEarnings": "-52723000", "totalLiabilities": "7209000", "otherCurrentAssets": "649000", "totalCurrentAssets": "4856000", "currentLongTermDebt": "2059000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15276000", "currentAccountsPayable": "3699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3431000", "totalShareholderEquity": "12923000", "capitalLeaseObligations": "1133000", "otherCurrentLiabilities": "79000", "totalCurrentLiabilities": "6104000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1105000", "cashAndShortTermInvestments": "828000", "commonStockSharesOutstanding": "293431", "intangibleAssetsExcludingGoodwill": "308000", "cashAndCashEquivalentsAtCarryingValue": "828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4045000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-351000", "operatingCashflow": "-2378000", "capitalExpenditures": "409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "794000", "cashflowFromInvestment": "-409000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1049339", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2817000, "cost_of_revenue": 2544000, "gross_profit": 273000, "research_and_development": null, "selling_general_admin": 3831000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3558000, "depreciation_amortisation": 1049339, "ebitda": -2508661, "interest_expense": 387000, "interest_income": null, "other_non_operating": null, "pretax_income": -4045000, "tax_provision": null, "effective_tax_rate": null, "net_income": -4045000, "net_income_continuing_ops": -4045000, "net_income_to_common": -4045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 828000, "short_term_investments": null, "net_receivables": 1661000, "inventory": 1718000, "other_current_assets": null, "total_current_assets": 4856000, "net_ppe": null, "goodwill": null, "intangible_assets": 308000, "goodwill_and_intangibles": 308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15276000, "total_assets": 20132000, "short_term_debt": 2326000, "accounts_payable": 3699000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6104000, "long_term_debt": 239000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1105000, "total_liabilities": 7209000, "total_debt": 2565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52723000, "total_equity": 12923000, "shares_outstanding": 293431, "operating_cash_flow": -2378000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 794000, "free_cash_flow": -1969000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3558000", "ebitda": "-2508661", "netIncome": "-4045000", "grossProfit": "273000", "depreciation": "None", "totalRevenue": "2817000", "costOfRevenue": "2544000", "interestIncome": "None", "incomeBeforeTax": "-4045000", "interestExpense": "387000", "operatingIncome": "-3558000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-387000", "nonInterestIncome": "None", "operatingExpenses": "3831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1049339", "sellingGeneralAndAdministrative": "3831000", "netIncomeFromContinuingOperations": "-4045000" }, "balance": { "goodwill": "None", "inventory": "1718000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "20132000", "longTermDebt": "239000", "shortTermDebt": "2326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "308000", "reportedCurrency": "USD", "retainedEarnings": "-52723000", "totalLiabilities": "7209000", "otherCurrentAssets": "649000", "totalCurrentAssets": "4856000", "currentLongTermDebt": "2059000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15276000", "currentAccountsPayable": "3699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3431000", "totalShareholderEquity": "12923000", "capitalLeaseObligations": "1133000", "otherCurrentLiabilities": "79000", "totalCurrentLiabilities": "6104000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1105000", "cashAndShortTermInvestments": "828000", "commonStockSharesOutstanding": "293431", "intangibleAssetsExcludingGoodwill": "308000", "cashAndCashEquivalentsAtCarryingValue": "828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4045000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-351000", "operatingCashflow": "-2378000", "capitalExpenditures": "409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "794000", "cashflowFromInvestment": "-409000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1049339", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 3146000, "cost_of_revenue": 2512000, "gross_profit": 634000, "ebit": -3593000, "ebitda": -3168343, "pretax_income": -4043000, "tax_provision": null, "net_income": -4043000, "net_income_to_common": -4043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2821000, "total_current_assets": 5889000, "total_assets": 21814000, "short_term_debt": 1579000, "long_term_debt": 334000, "total_debt": 1913000, "total_liabilities": 5222000, "total_equity": 16591999, "shares_outstanding": 210927, "goodwill_and_intangibles": 313000 }, "cash_flow": { "operating_cash_flow": -3432000, "capital_expenditure": 54000, "free_cash_flow": -3378000, "dividends_paid": 155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61432, "ticker_id": 5797, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3593000", "ebitda": "-3168343", "netIncome": "-4043000", "grossProfit": "634000", "depreciation": "None", "totalRevenue": "3146000", "costOfRevenue": "2512000", "interestIncome": "None", "incomeBeforeTax": "-4043000", "interestExpense": "389000", "operatingIncome": "-3593000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-389000", "nonInterestIncome": "None", "operatingExpenses": "4227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "424657", "sellingGeneralAndAdministrative": "4227000", "netIncomeFromContinuingOperations": "-4043000" }, "balance": { "goodwill": "None", "inventory": "1367000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "21814000", "longTermDebt": "334000", "shortTermDebt": "1579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "313000", "reportedCurrency": "USD", "retainedEarnings": "-48678000", "totalLiabilities": "5222000", "otherCurrentAssets": "490000", "totalCurrentAssets": "5889000", "currentLongTermDebt": "1317000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15925000", "currentAccountsPayable": "898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2847000", "totalShareholderEquity": "16591999", "capitalLeaseObligations": "1196000", "otherCurrentLiabilities": "1477000", "totalCurrentLiabilities": "3954000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1268000", "cashAndShortTermInvestments": "2821000", "commonStockSharesOutstanding": "210927", "intangibleAssetsExcludingGoodwill": "313000", "cashAndCashEquivalentsAtCarryingValue": "2821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4043000", "profitLoss": "None", "dividendPayout": "155000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "108000", "operatingCashflow": "-3432000", "capitalExpenditures": "54000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5898000", "cashflowFromInvestment": "-54000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3146000, "cost_of_revenue": 2512000, "gross_profit": 634000, "research_and_development": null, "selling_general_admin": 4227000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3593000, "depreciation_amortisation": 424657, "ebitda": -3168343, "interest_expense": 389000, "interest_income": null, "other_non_operating": null, "pretax_income": -4043000, "tax_provision": null, "effective_tax_rate": null, "net_income": -4043000, "net_income_continuing_ops": -4043000, "net_income_to_common": -4043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2821000, "short_term_investments": null, "net_receivables": 1211000, "inventory": 1367000, "other_current_assets": null, "total_current_assets": 5889000, "net_ppe": null, "goodwill": null, "intangible_assets": 313000, "goodwill_and_intangibles": 313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15925000, "total_assets": 21814000, "short_term_debt": 1579000, "accounts_payable": 898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3954000, "long_term_debt": 334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1268000, "total_liabilities": 5222000, "total_debt": 1913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48678000, "total_equity": 16591999, "shares_outstanding": 210927, "operating_cash_flow": -3432000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54000, "dividends_paid": 155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5898000, "free_cash_flow": -3378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3593000", "ebitda": "-3168343", "netIncome": "-4043000", "grossProfit": "634000", "depreciation": "None", "totalRevenue": "3146000", "costOfRevenue": "2512000", "interestIncome": "None", "incomeBeforeTax": "-4043000", "interestExpense": "389000", "operatingIncome": "-3593000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-389000", "nonInterestIncome": "None", "operatingExpenses": "4227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "424657", "sellingGeneralAndAdministrative": "4227000", "netIncomeFromContinuingOperations": "-4043000" }, "balance": { "goodwill": "None", "inventory": "1367000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "21814000", "longTermDebt": "334000", "shortTermDebt": "1579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "313000", "reportedCurrency": "USD", "retainedEarnings": "-48678000", "totalLiabilities": "5222000", "otherCurrentAssets": "490000", "totalCurrentAssets": "5889000", "currentLongTermDebt": "1317000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15925000", "currentAccountsPayable": "898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2847000", "totalShareholderEquity": "16591999", "capitalLeaseObligations": "1196000", "otherCurrentLiabilities": "1477000", "totalCurrentLiabilities": "3954000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1268000", "cashAndShortTermInvestments": "2821000", "commonStockSharesOutstanding": "210927", "intangibleAssetsExcludingGoodwill": "313000", "cashAndCashEquivalentsAtCarryingValue": "2821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4043000", "profitLoss": "None", "dividendPayout": "155000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "108000", "operatingCashflow": "-3432000", "capitalExpenditures": "54000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5898000", "cashflowFromInvestment": "-54000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "435000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 2718000, "cost_of_revenue": 2641000, "gross_profit": 77000, "ebit": -2927000, "ebitda": -2679000, "pretax_income": -3324000, "tax_provision": -5, "net_income": -3324000, "net_income_to_common": -3324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409000, "total_current_assets": 4228000, "total_assets": 8535000, "short_term_debt": 1881000, "long_term_debt": 433000, "total_debt": 2314000, "total_liabilities": 6617000, "total_equity": 1918000, "shares_outstanding": 134333, "goodwill_and_intangibles": 42000 }, "cash_flow": { "operating_cash_flow": -3332000, "capital_expenditure": 79000, "free_cash_flow": -3253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61433, "ticker_id": 5797, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2927000", "ebitda": "-2679000", "netIncome": "-3324000", "grossProfit": "77000", "depreciation": "None", "totalRevenue": "2718000", "costOfRevenue": "2641000", "interestIncome": "None", "incomeBeforeTax": "-3324000", "interestExpense": "440000", "operatingIncome": "-2927000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5", "reportedCurrency": "USD", "netInterestIncome": "-440000", "nonInterestIncome": "None", "operatingExpenses": "3004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248000", "sellingGeneralAndAdministrative": "3119932", "netIncomeFromContinuingOperations": "-3324000" }, "balance": { "goodwill": "None", "inventory": "1476000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "8535000", "longTermDebt": "433000", "shortTermDebt": "1881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "42000", "reportedCurrency": "USD", "retainedEarnings": "-44635000", "totalLiabilities": "6617000", "otherCurrentAssets": "586000", "totalCurrentAssets": "4228000", "currentLongTermDebt": "1624000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4307000", "currentAccountsPayable": "1995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3315000", "totalShareholderEquity": "1918000", "capitalLeaseObligations": "1258000", "otherCurrentLiabilities": "1307000", "totalCurrentLiabilities": "5183000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1434000", "cashAndShortTermInvestments": "409000", "commonStockSharesOutstanding": "134333", "intangibleAssetsExcludingGoodwill": "42000", "cashAndCashEquivalentsAtCarryingValue": "409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "69000", "operatingCashflow": "-3332000", "capitalExpenditures": "79000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "279000", "cashflowFromInvestment": "-68000", "stockBasedCompensation": "106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2718000, "cost_of_revenue": 2641000, "gross_profit": 77000, "research_and_development": null, "selling_general_admin": 3119932, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2927000, "depreciation_amortisation": 248000, "ebitda": -2679000, "interest_expense": 440000, "interest_income": null, "other_non_operating": null, "pretax_income": -3324000, "tax_provision": -5, "effective_tax_rate": null, "net_income": -3324000, "net_income_continuing_ops": -3324000, "net_income_to_common": -3324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409000, "short_term_investments": null, "net_receivables": 1757000, "inventory": 1476000, "other_current_assets": null, "total_current_assets": 4228000, "net_ppe": null, "goodwill": null, "intangible_assets": 42000, "goodwill_and_intangibles": 42000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4307000, "total_assets": 8535000, "short_term_debt": 1881000, "accounts_payable": 1995000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5183000, "long_term_debt": 433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1434000, "total_liabilities": 6617000, "total_debt": 2314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44635000, "total_equity": 1918000, "shares_outstanding": 134333, "operating_cash_flow": -3332000, "stock_based_compensation": 106000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 279000, "free_cash_flow": -3253000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2927000", "ebitda": "-2679000", "netIncome": "-3324000", "grossProfit": "77000", "depreciation": "None", "totalRevenue": "2718000", "costOfRevenue": "2641000", "interestIncome": "None", "incomeBeforeTax": "-3324000", "interestExpense": "440000", "operatingIncome": "-2927000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5", "reportedCurrency": "USD", "netInterestIncome": "-440000", "nonInterestIncome": "None", "operatingExpenses": "3004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248000", "sellingGeneralAndAdministrative": "3119932", "netIncomeFromContinuingOperations": "-3324000" }, "balance": { "goodwill": "None", "inventory": "1476000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "8535000", "longTermDebt": "433000", "shortTermDebt": "1881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "42000", "reportedCurrency": "USD", "retainedEarnings": "-44635000", "totalLiabilities": "6617000", "otherCurrentAssets": "586000", "totalCurrentAssets": "4228000", "currentLongTermDebt": "1624000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4307000", "currentAccountsPayable": "1995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3315000", "totalShareholderEquity": "1918000", "capitalLeaseObligations": "1258000", "otherCurrentLiabilities": "1307000", "totalCurrentLiabilities": "5183000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1434000", "cashAndShortTermInvestments": "409000", "commonStockSharesOutstanding": "134333", "intangibleAssetsExcludingGoodwill": "42000", "cashAndCashEquivalentsAtCarryingValue": "409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "69000", "operatingCashflow": "-3332000", "capitalExpenditures": "79000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "279000", "cashflowFromInvestment": "-68000", "stockBasedCompensation": "106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "731000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 3872000, "cost_of_revenue": 3849000, "gross_profit": 23000, "ebit": -2741000, "ebitda": null, "pretax_income": -3079000, "tax_provision": null, "net_income": -3079000, "net_income_to_common": -3079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3530000, "total_current_assets": 7377000, "total_assets": 11915000, "short_term_debt": null, "long_term_debt": 544000, "total_debt": 544000, "total_liabilities": 7821000, "total_equity": 4094000, "shares_outstanding": 106540, "goodwill_and_intangibles": 43000 }, "cash_flow": { "operating_cash_flow": -1755000, "capital_expenditure": 126000, "free_cash_flow": -1629000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61434, "ticker_id": 5797, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-3079000", "grossProfit": "23000", "depreciation": "None", "totalRevenue": "3872000", "costOfRevenue": "3849000", "interestIncome": "None", "incomeBeforeTax": "-3079000", "interestExpense": "275000", "operatingIncome": "-2741000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-275000", "nonInterestIncome": "None", "operatingExpenses": "6613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2764000", "netIncomeFromContinuingOperations": "-3079000" }, "balance": { "goodwill": "None", "inventory": "1544000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11915000", "longTermDebt": "544000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43000", "reportedCurrency": "USD", "retainedEarnings": "-41311000", "totalLiabilities": "7821000", "otherCurrentAssets": "335000", "totalCurrentAssets": "7377000", "currentLongTermDebt": "1939000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4538000", "currentAccountsPayable": "2290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4094000", "capitalLeaseObligations": "1320000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6210000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1611000", "cashAndShortTermInvestments": "3530000", "commonStockSharesOutstanding": "106540", "intangibleAssetsExcludingGoodwill": "43000", "cashAndCashEquivalentsAtCarryingValue": "3530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6952000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-107000", "operatingCashflow": "-1755000", "capitalExpenditures": "126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3197000", "cashflowFromInvestment": "None", "stockBasedCompensation": "106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3872000, "cost_of_revenue": 3849000, "gross_profit": 23000, "research_and_development": null, "selling_general_admin": 2764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2741000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 275000, "interest_income": null, "other_non_operating": null, "pretax_income": -3079000, "tax_provision": null, "effective_tax_rate": null, "net_income": -3079000, "net_income_continuing_ops": -3079000, "net_income_to_common": -3079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3530000, "short_term_investments": null, "net_receivables": 1968000, "inventory": 1544000, "other_current_assets": null, "total_current_assets": 7377000, "net_ppe": null, "goodwill": null, "intangible_assets": 43000, "goodwill_and_intangibles": 43000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4538000, "total_assets": 11915000, "short_term_debt": null, "accounts_payable": 2290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6210000, "long_term_debt": 544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1611000, "total_liabilities": 7821000, "total_debt": 544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41311000, "total_equity": 4094000, "shares_outstanding": 106540, "operating_cash_flow": -1755000, "stock_based_compensation": 106000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3197000, "free_cash_flow": -1629000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-3079000", "grossProfit": "23000", "depreciation": "None", "totalRevenue": "3872000", "costOfRevenue": "3849000", "interestIncome": "None", "incomeBeforeTax": "-3079000", "interestExpense": "275000", "operatingIncome": "-2741000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-275000", "nonInterestIncome": "None", "operatingExpenses": "6613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2764000", "netIncomeFromContinuingOperations": "-3079000" }, "balance": { "goodwill": "None", "inventory": "1544000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11915000", "longTermDebt": "544000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43000", "reportedCurrency": "USD", "retainedEarnings": "-41311000", "totalLiabilities": "7821000", "otherCurrentAssets": "335000", "totalCurrentAssets": "7377000", "currentLongTermDebt": "1939000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4538000", "currentAccountsPayable": "2290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4094000", "capitalLeaseObligations": "1320000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6210000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1611000", "cashAndShortTermInvestments": "3530000", "commonStockSharesOutstanding": "106540", "intangibleAssetsExcludingGoodwill": "43000", "cashAndCashEquivalentsAtCarryingValue": "3530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6952000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-107000", "operatingCashflow": "-1755000", "capitalExpenditures": "126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3197000", "cashflowFromInvestment": "None", "stockBasedCompensation": "106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 2584000, "cost_of_revenue": 1885000, "gross_profit": 699000, "ebit": -1654000, "ebitda": -1408809, "pretax_income": -2063000, "tax_provision": null, "net_income": -2063000, "net_income_to_common": -2063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2214000, "total_current_assets": 5394000, "total_assets": 8863000, "short_term_debt": 1383000, "long_term_debt": 649000, "total_debt": 2032000, "total_liabilities": 5604000, "total_equity": 3259000, "shares_outstanding": 316039, "goodwill_and_intangibles": 44000 }, "cash_flow": { "operating_cash_flow": -1112000, "capital_expenditure": 10000, "free_cash_flow": -1102000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61436, "ticker_id": 5797, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1654000", "ebitda": "-1408809", "netIncome": "-2063000", "grossProfit": "699000", "depreciation": "None", "totalRevenue": "2584000", "costOfRevenue": "1885000", "interestIncome": "None", "incomeBeforeTax": "-2063000", "interestExpense": "409000", "operatingIncome": "-1490000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-409000", "nonInterestIncome": "None", "operatingExpenses": "2189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245191", "sellingGeneralAndAdministrative": "2189000", "netIncomeFromContinuingOperations": "-2063000" }, "balance": { "goodwill": "None", "inventory": "1437000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "8863000", "longTermDebt": "649000", "shortTermDebt": "1383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "44000", "reportedCurrency": "USD", "retainedEarnings": "-38232000", "totalLiabilities": "5604000", "otherCurrentAssets": "78000", "totalCurrentAssets": "5394000", "currentLongTermDebt": "1343000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3469000", "currentAccountsPayable": "1864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2117000", "totalShareholderEquity": "3259000", "capitalLeaseObligations": "125000", "otherCurrentLiabilities": "1623000", "totalCurrentLiabilities": "4870000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "734000", "cashAndShortTermInvestments": "2214000", "commonStockSharesOutstanding": "316039", "intangibleAssetsExcludingGoodwill": "44000", "cashAndCashEquivalentsAtCarryingValue": "2214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2063000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-546000", "operatingCashflow": "-1112000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1148000", "cashflowFromInvestment": "-10000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256260", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2584000, "cost_of_revenue": 1885000, "gross_profit": 699000, "research_and_development": null, "selling_general_admin": 2189000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1654000, "depreciation_amortisation": 245191, "ebitda": -1408809, "interest_expense": 409000, "interest_income": null, "other_non_operating": null, "pretax_income": -2063000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2063000, "net_income_continuing_ops": -2063000, "net_income_to_common": -2063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2214000, "short_term_investments": null, "net_receivables": 1665000, "inventory": 1437000, "other_current_assets": null, "total_current_assets": 5394000, "net_ppe": null, "goodwill": null, "intangible_assets": 44000, "goodwill_and_intangibles": 44000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3469000, "total_assets": 8863000, "short_term_debt": 1383000, "accounts_payable": 1864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4870000, "long_term_debt": 649000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 734000, "total_liabilities": 5604000, "total_debt": 2032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38232000, "total_equity": 3259000, "shares_outstanding": 316039, "operating_cash_flow": -1112000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1148000, "free_cash_flow": -1102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1654000", "ebitda": "-1408809", "netIncome": "-2063000", "grossProfit": "699000", "depreciation": "None", "totalRevenue": "2584000", "costOfRevenue": "1885000", "interestIncome": "None", "incomeBeforeTax": "-2063000", "interestExpense": "409000", "operatingIncome": "-1490000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-409000", "nonInterestIncome": "None", "operatingExpenses": "2189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245191", "sellingGeneralAndAdministrative": "2189000", "netIncomeFromContinuingOperations": "-2063000" }, "balance": { "goodwill": "None", "inventory": "1437000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "8863000", "longTermDebt": "649000", "shortTermDebt": "1383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "44000", "reportedCurrency": "USD", "retainedEarnings": "-38232000", "totalLiabilities": "5604000", "otherCurrentAssets": "78000", "totalCurrentAssets": "5394000", "currentLongTermDebt": "1343000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3469000", "currentAccountsPayable": "1864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2117000", "totalShareholderEquity": "3259000", "capitalLeaseObligations": "125000", "otherCurrentLiabilities": "1623000", "totalCurrentLiabilities": "4870000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "734000", "cashAndShortTermInvestments": "2214000", "commonStockSharesOutstanding": "316039", "intangibleAssetsExcludingGoodwill": "44000", "cashAndCashEquivalentsAtCarryingValue": "2214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2063000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-546000", "operatingCashflow": "-1112000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1148000", "cashflowFromInvestment": "-10000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256260", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 4268000, "cost_of_revenue": 2702000, "gross_profit": 1566000, "ebit": -1513000, "ebitda": -1245675, "pretax_income": -1932000, "tax_provision": 5, "net_income": -1932000, "net_income_to_common": -1932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2188000, "total_current_assets": 6305000, "total_assets": 9883000, "short_term_debt": 4901000, "long_term_debt": 752000, "total_debt": 5653000, "total_liabilities": 9372000, "total_equity": 511000, "shares_outstanding": 159136, "goodwill_and_intangibles": 45000 }, "cash_flow": { "operating_cash_flow": -4590000, "capital_expenditure": 112000, "free_cash_flow": -4478000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61437, "ticker_id": 5797, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1513000", "ebitda": "-1245675", "netIncome": "-1932000", "grossProfit": "1566000", "depreciation": "None", "totalRevenue": "4268000", "costOfRevenue": "2702000", "interestIncome": "None", "incomeBeforeTax": "-1932000", "interestExpense": "419000", "operatingIncome": "-1182000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5", "reportedCurrency": "USD", "netInterestIncome": "-419000", "nonInterestIncome": "None", "operatingExpenses": "2748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267325", "sellingGeneralAndAdministrative": "2748000", "netIncomeFromContinuingOperations": "-1932000" }, "balance": { "goodwill": "None", "inventory": "891000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "9883000", "longTermDebt": "752000", "shortTermDebt": "4901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "45000", "reportedCurrency": "USD", "retainedEarnings": "-36169000", "totalLiabilities": "9372000", "otherCurrentAssets": "146000", "totalCurrentAssets": "6305000", "currentLongTermDebt": "4901000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3578000", "currentAccountsPayable": "1638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5653000", "totalShareholderEquity": "511000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2081000", "totalCurrentLiabilities": "8620000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "752000", "cashAndShortTermInvestments": "2188000", "commonStockSharesOutstanding": "159136", "intangibleAssetsExcludingGoodwill": "45000", "cashAndCashEquivalentsAtCarryingValue": "2188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1932000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-77000", "operatingCashflow": "-4590000", "capitalExpenditures": "112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6502000", "cashflowFromInvestment": "-112000", "stockBasedCompensation": "25000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267585", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4268000, "cost_of_revenue": 2702000, "gross_profit": 1566000, "research_and_development": null, "selling_general_admin": 2748000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1513000, "depreciation_amortisation": 267325, "ebitda": -1245675, "interest_expense": 419000, "interest_income": null, "other_non_operating": null, "pretax_income": -1932000, "tax_provision": 5, "effective_tax_rate": null, "net_income": -1932000, "net_income_continuing_ops": -1932000, "net_income_to_common": -1932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2188000, "short_term_investments": null, "net_receivables": 3080000, "inventory": 891000, "other_current_assets": null, "total_current_assets": 6305000, "net_ppe": null, "goodwill": null, "intangible_assets": 45000, "goodwill_and_intangibles": 45000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3578000, "total_assets": 9883000, "short_term_debt": 4901000, "accounts_payable": 1638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8620000, "long_term_debt": 752000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 752000, "total_liabilities": 9372000, "total_debt": 5653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36169000, "total_equity": 511000, "shares_outstanding": 159136, "operating_cash_flow": -4590000, "stock_based_compensation": 25000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6502000, "free_cash_flow": -4478000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1513000", "ebitda": "-1245675", "netIncome": "-1932000", "grossProfit": "1566000", "depreciation": "None", "totalRevenue": "4268000", "costOfRevenue": "2702000", "interestIncome": "None", "incomeBeforeTax": "-1932000", "interestExpense": "419000", "operatingIncome": "-1182000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5", "reportedCurrency": "USD", "netInterestIncome": "-419000", "nonInterestIncome": "None", "operatingExpenses": "2748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267325", "sellingGeneralAndAdministrative": "2748000", "netIncomeFromContinuingOperations": "-1932000" }, "balance": { "goodwill": "None", "inventory": "891000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "9883000", "longTermDebt": "752000", "shortTermDebt": "4901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "45000", "reportedCurrency": "USD", "retainedEarnings": "-36169000", "totalLiabilities": "9372000", "otherCurrentAssets": "146000", "totalCurrentAssets": "6305000", "currentLongTermDebt": "4901000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3578000", "currentAccountsPayable": "1638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5653000", "totalShareholderEquity": "511000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2081000", "totalCurrentLiabilities": "8620000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "752000", "cashAndShortTermInvestments": "2188000", "commonStockSharesOutstanding": "159136", "intangibleAssetsExcludingGoodwill": "45000", "cashAndCashEquivalentsAtCarryingValue": "2188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1932000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-77000", "operatingCashflow": "-4590000", "capitalExpenditures": "112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6502000", "cashflowFromInvestment": "-112000", "stockBasedCompensation": "25000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267585", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 3132000, "cost_of_revenue": 3109000, "gross_profit": 23000, "ebit": -3860000, "ebitda": -3531585, "pretax_income": -3977000, "tax_provision": 5, "net_income": -3977000, "net_income_to_common": -3977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388000, "total_current_assets": 2617000, "total_assets": 6347000, "short_term_debt": 4447000, "long_term_debt": 852000, "total_debt": 5299000, "total_liabilities": 10435000, "total_equity": -4088000, "shares_outstanding": 29137, "goodwill_and_intangibles": 46000 }, "cash_flow": { "operating_cash_flow": -1059000, "capital_expenditure": 55000, "free_cash_flow": -1004000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61438, "ticker_id": 5797, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3860000", "ebitda": "-3531585", "netIncome": "-3977000", "grossProfit": "23000", "depreciation": "None", "totalRevenue": "3132000", "costOfRevenue": "3109000", "interestIncome": "None", "incomeBeforeTax": "-3977000", "interestExpense": "117000", "operatingIncome": "-3861000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5", "reportedCurrency": "USD", "netInterestIncome": "-117000", "nonInterestIncome": "None", "operatingExpenses": "3884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328415", "sellingGeneralAndAdministrative": "2490399", "netIncomeFromContinuingOperations": "-3977000" }, "balance": { "goodwill": "None", "inventory": "814000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "6347000", "longTermDebt": "852000", "shortTermDebt": "4447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "46000", "reportedCurrency": "USD", "retainedEarnings": "-34237000", "totalLiabilities": "10435000", "otherCurrentAssets": "276000", "totalCurrentAssets": "2617000", "currentLongTermDebt": "4438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730000", "currentAccountsPayable": "3307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5299000", "totalShareholderEquity": "-4088000", "capitalLeaseObligations": "9000", "otherCurrentLiabilities": "1829000", "totalCurrentLiabilities": "9583000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "852000", "cashAndShortTermInvestments": "388000", "commonStockSharesOutstanding": "29137", "intangibleAssetsExcludingGoodwill": "46000", "cashAndCashEquivalentsAtCarryingValue": "388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3977000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-136000", "operatingCashflow": "-1059000", "capitalExpenditures": "55000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "992000", "cashflowFromInvestment": "-55000", "stockBasedCompensation": "38000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328415", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3132000, "cost_of_revenue": 3109000, "gross_profit": 23000, "research_and_development": null, "selling_general_admin": 2490399, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3860000, "depreciation_amortisation": 328415, "ebitda": -3531585, "interest_expense": 117000, "interest_income": null, "other_non_operating": null, "pretax_income": -3977000, "tax_provision": 5, "effective_tax_rate": null, "net_income": -3977000, "net_income_continuing_ops": -3977000, "net_income_to_common": -3977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388000, "short_term_investments": null, "net_receivables": 1139000, "inventory": 814000, "other_current_assets": null, "total_current_assets": 2617000, "net_ppe": null, "goodwill": null, "intangible_assets": 46000, "goodwill_and_intangibles": 46000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3730000, "total_assets": 6347000, "short_term_debt": 4447000, "accounts_payable": 3307000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9583000, "long_term_debt": 852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 852000, "total_liabilities": 10435000, "total_debt": 5299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34237000, "total_equity": -4088000, "shares_outstanding": 29137, "operating_cash_flow": -1059000, "stock_based_compensation": 38000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 992000, "free_cash_flow": -1004000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3860000", "ebitda": "-3531585", "netIncome": "-3977000", "grossProfit": "23000", "depreciation": "None", "totalRevenue": "3132000", "costOfRevenue": "3109000", "interestIncome": "None", "incomeBeforeTax": "-3977000", "interestExpense": "117000", "operatingIncome": "-3861000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5", "reportedCurrency": "USD", "netInterestIncome": "-117000", "nonInterestIncome": "None", "operatingExpenses": "3884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328415", "sellingGeneralAndAdministrative": "2490399", "netIncomeFromContinuingOperations": "-3977000" }, "balance": { "goodwill": "None", "inventory": "814000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "6347000", "longTermDebt": "852000", "shortTermDebt": "4447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "46000", "reportedCurrency": "USD", "retainedEarnings": "-34237000", "totalLiabilities": "10435000", "otherCurrentAssets": "276000", "totalCurrentAssets": "2617000", "currentLongTermDebt": "4438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730000", "currentAccountsPayable": "3307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5299000", "totalShareholderEquity": "-4088000", "capitalLeaseObligations": "9000", "otherCurrentLiabilities": "1829000", "totalCurrentLiabilities": "9583000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "852000", "cashAndShortTermInvestments": "388000", "commonStockSharesOutstanding": "29137", "intangibleAssetsExcludingGoodwill": "46000", "cashAndCashEquivalentsAtCarryingValue": "388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3977000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-136000", "operatingCashflow": "-1059000", "capitalExpenditures": "55000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "992000", "cashflowFromInvestment": "-55000", "stockBasedCompensation": "38000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328415", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 4084000, "cost_of_revenue": 3802000, "gross_profit": 282000, "ebit": -2269000, "ebitda": null, "pretax_income": -4240000, "tax_provision": null, "net_income": -4240000, "net_income_to_common": -4240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 510000, "total_current_assets": 2647000, "total_assets": 6656000, "short_term_debt": null, "long_term_debt": 4040000, "total_debt": 4040000, "total_liabilities": 6944000, "total_equity": -288000, "shares_outstanding": 11411, "goodwill_and_intangibles": 47000 }, "cash_flow": { "operating_cash_flow": -1753000, "capital_expenditure": 222000, "free_cash_flow": -1531000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61439, "ticker_id": 5797, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-4240000", "grossProfit": "282000", "depreciation": "None", "totalRevenue": "4084000", "costOfRevenue": "3802000", "interestIncome": "None", "incomeBeforeTax": "-4240000", "interestExpense": "56000", "operatingIncome": "-2269000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-56000", "nonInterestIncome": "None", "operatingExpenses": "6353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2551000", "netIncomeFromContinuingOperations": "-4240000" }, "balance": { "goodwill": "None", "inventory": "678000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6656000", "longTermDebt": "4040000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "47000", "reportedCurrency": "USD", "retainedEarnings": "-30260000", "totalLiabilities": "6944000", "otherCurrentAssets": "210000", "totalCurrentAssets": "2647000", "currentLongTermDebt": "387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4009000", "currentAccountsPayable": "1233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-288000", "capitalLeaseObligations": "34000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4040000", "cashAndShortTermInvestments": "510000", "commonStockSharesOutstanding": "11411", "intangibleAssetsExcludingGoodwill": "47000", "cashAndCashEquivalentsAtCarryingValue": "510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4240000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-128000", "operatingCashflow": "-1753000", "capitalExpenditures": "222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4084000, "cost_of_revenue": 3802000, "gross_profit": 282000, "research_and_development": null, "selling_general_admin": 2551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2269000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 56000, "interest_income": null, "other_non_operating": null, "pretax_income": -4240000, "tax_provision": null, "effective_tax_rate": null, "net_income": -4240000, "net_income_continuing_ops": -4240000, "net_income_to_common": -4240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 510000, "short_term_investments": null, "net_receivables": 1249000, "inventory": 678000, "other_current_assets": null, "total_current_assets": 2647000, "net_ppe": null, "goodwill": null, "intangible_assets": 47000, "goodwill_and_intangibles": 47000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4009000, "total_assets": 6656000, "short_term_debt": null, "accounts_payable": 1233000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2904000, "long_term_debt": 4040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4040000, "total_liabilities": 6944000, "total_debt": 4040000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30260000, "total_equity": -288000, "shares_outstanding": 11411, "operating_cash_flow": -1753000, "stock_based_compensation": 1000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93000, "free_cash_flow": -1531000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-4240000", "grossProfit": "282000", "depreciation": "None", "totalRevenue": "4084000", "costOfRevenue": "3802000", "interestIncome": "None", "incomeBeforeTax": "-4240000", "interestExpense": "56000", "operatingIncome": "-2269000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-56000", "nonInterestIncome": "None", "operatingExpenses": "6353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2551000", "netIncomeFromContinuingOperations": "-4240000" }, "balance": { "goodwill": "None", "inventory": "678000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6656000", "longTermDebt": "4040000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "47000", "reportedCurrency": "USD", "retainedEarnings": "-30260000", "totalLiabilities": "6944000", "otherCurrentAssets": "210000", "totalCurrentAssets": "2647000", "currentLongTermDebt": "387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4009000", "currentAccountsPayable": "1233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-288000", "capitalLeaseObligations": "34000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4040000", "cashAndShortTermInvestments": "510000", "commonStockSharesOutstanding": "11411", "intangibleAssetsExcludingGoodwill": "47000", "cashAndCashEquivalentsAtCarryingValue": "510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4240000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-128000", "operatingCashflow": "-1753000", "capitalExpenditures": "222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 3289000, "cost_of_revenue": 3277000, "gross_profit": 12000, "ebit": -2374493, "ebitda": -1964000, "pretax_income": -2431000, "tax_provision": -410000, "net_income": -2431000, "net_income_to_common": -2431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2578000, "total_current_assets": 5179000, "total_assets": 10071000, "short_term_debt": 441000, "long_term_debt": 4135000, "total_debt": 4576000, "total_liabilities": 6121000, "total_equity": 3950000, "shares_outstanding": 17576, "goodwill_and_intangibles": 47000 }, "cash_flow": { "operating_cash_flow": -1210000, "capital_expenditure": 209000, "free_cash_flow": -1001000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61441, "ticker_id": 5797, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2374493", "ebitda": "-1964000", "netIncome": "-2431000", "grossProfit": "12000", "depreciation": "None", "totalRevenue": "3289000", "costOfRevenue": "3277000", "interestIncome": "None", "incomeBeforeTax": "-2431000", "interestExpense": "57000", "operatingIncome": "-2375000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-410000", "reportedCurrency": "USD", "netInterestIncome": "-57000", "nonInterestIncome": "None", "operatingExpenses": "2387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410493", "sellingGeneralAndAdministrative": "2387000", "netIncomeFromContinuingOperations": "-2431000" }, "balance": { "goodwill": "None", "inventory": "549000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "10071000", "longTermDebt": "4135000", "shortTermDebt": "441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "47000", "reportedCurrency": "USD", "retainedEarnings": "-26020000", "totalLiabilities": "6121000", "otherCurrentAssets": "361000", "totalCurrentAssets": "5179000", "currentLongTermDebt": "382000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4892000", "currentAccountsPayable": "1102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4576000", "totalShareholderEquity": "3950000", "capitalLeaseObligations": "59000", "otherCurrentLiabilities": "443000", "totalCurrentLiabilities": "1986000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4135000", "cashAndShortTermInvestments": "2578000", "commonStockSharesOutstanding": "17576", "intangibleAssetsExcludingGoodwill": "47000", "cashAndCashEquivalentsAtCarryingValue": "2578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2431000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-68000", "operatingCashflow": "-1210000", "capitalExpenditures": "209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2629000", "cashflowFromInvestment": "-209000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3289000, "cost_of_revenue": 3277000, "gross_profit": 12000, "research_and_development": null, "selling_general_admin": 2387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2374493, "depreciation_amortisation": 410493, "ebitda": -1964000, "interest_expense": 57000, "interest_income": null, "other_non_operating": null, "pretax_income": -2431000, "tax_provision": -410000, "effective_tax_rate": null, "net_income": -2431000, "net_income_continuing_ops": -2431000, "net_income_to_common": -2431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2578000, "short_term_investments": null, "net_receivables": 1691000, "inventory": 549000, "other_current_assets": null, "total_current_assets": 5179000, "net_ppe": null, "goodwill": null, "intangible_assets": 47000, "goodwill_and_intangibles": 47000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4892000, "total_assets": 10071000, "short_term_debt": 441000, "accounts_payable": 1102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1986000, "long_term_debt": 4135000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4135000, "total_liabilities": 6121000, "total_debt": 4576000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26020000, "total_equity": 3950000, "shares_outstanding": 17576, "operating_cash_flow": -1210000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2629000, "free_cash_flow": -1001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2374493", "ebitda": "-1964000", "netIncome": "-2431000", "grossProfit": "12000", "depreciation": "None", "totalRevenue": "3289000", "costOfRevenue": "3277000", "interestIncome": "None", "incomeBeforeTax": "-2431000", "interestExpense": "57000", "operatingIncome": "-2375000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-410000", "reportedCurrency": "USD", "netInterestIncome": "-57000", "nonInterestIncome": "None", "operatingExpenses": "2387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410493", "sellingGeneralAndAdministrative": "2387000", "netIncomeFromContinuingOperations": "-2431000" }, "balance": { "goodwill": "None", "inventory": "549000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "10071000", "longTermDebt": "4135000", "shortTermDebt": "441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "47000", "reportedCurrency": "USD", "retainedEarnings": "-26020000", "totalLiabilities": "6121000", "otherCurrentAssets": "361000", "totalCurrentAssets": "5179000", "currentLongTermDebt": "382000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4892000", "currentAccountsPayable": "1102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4576000", "totalShareholderEquity": "3950000", "capitalLeaseObligations": "59000", "otherCurrentLiabilities": "443000", "totalCurrentLiabilities": "1986000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4135000", "cashAndShortTermInvestments": "2578000", "commonStockSharesOutstanding": "17576", "intangibleAssetsExcludingGoodwill": "47000", "cashAndCashEquivalentsAtCarryingValue": "2578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2431000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-68000", "operatingCashflow": "-1210000", "capitalExpenditures": "209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2629000", "cashflowFromInvestment": "-209000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410000", "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": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "income_statement": { "revenue": 4221000, "cost_of_revenue": 3668000, "gross_profit": 553000, "ebit": -594000, "ebitda": -199584, "pretax_income": -638000, "tax_provision": 44000, "net_income": -638000, "net_income_to_common": -638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1368000, "total_current_assets": 4699000, "total_assets": 9793000, "short_term_debt": 456000, "long_term_debt": 4231000, "total_debt": 4687000, "total_liabilities": 6133000, "total_equity": 3660000, "shares_outstanding": 13207, "goodwill_and_intangibles": 48000 }, "cash_flow": { "operating_cash_flow": -2249000, "capital_expenditure": 230000, "free_cash_flow": -2019000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61442, "ticker_id": 5797, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:38.044596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-594000", "ebitda": "-199584", "netIncome": "-638000", "grossProfit": "553000", "depreciation": "None", "totalRevenue": "4221000", "costOfRevenue": "3668000", "interestIncome": "None", "incomeBeforeTax": "-638000", "interestExpense": "44000", "operatingIncome": "-1827000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "-44000", "nonInterestIncome": "None", "operatingExpenses": "2380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394416", "sellingGeneralAndAdministrative": "2380000", "netIncomeFromContinuingOperations": "-638000" }, "balance": { "goodwill": "None", "inventory": "482000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9793000", "longTermDebt": "4231000", "shortTermDebt": "456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "48000", "reportedCurrency": "USD", "retainedEarnings": "-23589000", "totalLiabilities": "6133000", "otherCurrentAssets": "177000", "totalCurrentAssets": "4699000", "currentLongTermDebt": "374000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5094000", "currentAccountsPayable": "993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5011000", "shortLongTermDebtTotal": "4687000", "totalShareholderEquity": "3660000", "capitalLeaseObligations": "82000", "otherCurrentLiabilities": "453000", "totalCurrentLiabilities": "1902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4231000", "cashAndShortTermInvestments": "1368000", "commonStockSharesOutstanding": "13207", "intangibleAssetsExcludingGoodwill": "48000", "cashAndCashEquivalentsAtCarryingValue": "1368000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-638000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "540000", "operatingCashflow": "-2249000", "capitalExpenditures": "230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000", "cashflowFromInvestment": "-230000", "stockBasedCompensation": "3000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4221000, "cost_of_revenue": 3668000, "gross_profit": 553000, "research_and_development": null, "selling_general_admin": 2380000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -594000, "depreciation_amortisation": 394416, "ebitda": -199584, "interest_expense": 44000, "interest_income": null, "other_non_operating": null, "pretax_income": -638000, "tax_provision": 44000, "effective_tax_rate": null, "net_income": -638000, "net_income_continuing_ops": -638000, "net_income_to_common": -638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1368000, "short_term_investments": null, "net_receivables": 2672000, "inventory": 482000, "other_current_assets": null, "total_current_assets": 4699000, "net_ppe": null, "goodwill": null, "intangible_assets": 48000, "goodwill_and_intangibles": 48000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5094000, "total_assets": 9793000, "short_term_debt": 456000, "accounts_payable": 993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1902000, "long_term_debt": 4231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4231000, "total_liabilities": 6133000, "total_debt": 4687000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23589000, "total_equity": 3660000, "shares_outstanding": 13207, "operating_cash_flow": -2249000, "stock_based_compensation": 3000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101000, "free_cash_flow": -2019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-594000", "ebitda": "-199584", "netIncome": "-638000", "grossProfit": "553000", "depreciation": "None", "totalRevenue": "4221000", "costOfRevenue": "3668000", "interestIncome": "None", "incomeBeforeTax": "-638000", "interestExpense": "44000", "operatingIncome": "-1827000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "-44000", "nonInterestIncome": "None", "operatingExpenses": "2380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394416", "sellingGeneralAndAdministrative": "2380000", "netIncomeFromContinuingOperations": "-638000" }, "balance": { "goodwill": "None", "inventory": "482000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9793000", "longTermDebt": "4231000", "shortTermDebt": "456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "48000", "reportedCurrency": "USD", "retainedEarnings": "-23589000", "totalLiabilities": "6133000", "otherCurrentAssets": "177000", "totalCurrentAssets": "4699000", "currentLongTermDebt": "374000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5094000", "currentAccountsPayable": "993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5011000", "shortLongTermDebtTotal": "4687000", "totalShareholderEquity": "3660000", "capitalLeaseObligations": "82000", "otherCurrentLiabilities": "453000", "totalCurrentLiabilities": "1902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4231000", "cashAndShortTermInvestments": "1368000", "commonStockSharesOutstanding": "13207", "intangibleAssetsExcludingGoodwill": "48000", "cashAndCashEquivalentsAtCarryingValue": "1368000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-638000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "540000", "operatingCashflow": "-2249000", "capitalExpenditures": "230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000", "cashflowFromInvestment": "-230000", "stockBasedCompensation": "3000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": 7, "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" ] } } }