{ "ticker": { "uuid": "ea1cc00b-34eb-492c-8551-eda83610a5ca", "symbol": "LSH", "name": "Lakeside Holding Limited Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/ea1cc00b-34eb-492c-8551-eda83610a5ca/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea1cc00b-34eb-492c-8551-eda83610a5ca/" }, "ticker_metadata": { "id": 7006, "uuid": "ea1cc00b-34eb-492c-8551-eda83610a5ca", "symbol": "LSH", "name": "Lakeside Holding Limited Common Stock", "asset_type": "equity", "market_cap": 23066500, "stock_exchange_id": 2, "industry": "Integrated Freight & Logistics", "sector": "Industrials", "description": "Lakeside Holding Limited (Ticker: LSH) is a strategic investment firm dedicated to acquiring and managing a diversified portfolio of growth-oriented businesses across resilient and innovative sectors. The company specializes in identifying and seizing emerging market opportunities that align with its investment strategy, emphasizing sustainable value creation through strategic partnerships and operational improvements. With a focus on delivering superior returns to shareholders, Lakeside Holding leverages its expertise to enhance the long-term performance of its portfolio companies, positioning itself as a key player in the investment landscape.", "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": "ea1cc00b-34eb-492c-8551-eda83610a5ca", "symbol": "LSH", "name": "Lakeside Holding Limited Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/ea1cc00b-34eb-492c-8551-eda83610a5ca/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea1cc00b-34eb-492c-8551-eda83610a5ca/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.46, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 0.61, "market_cap": 20921627.6, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.3684, "piotroski_f_score": 2, "momentum_12_1": -0.3366, "volatility_252d": 1.1359 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:45.047540+00:00", "batch_id": "" }, "size": { "price_close": 0.6077, "market_cap": 20921627.6043, "market_cap_usd": 20921627.6043, "enterprise_value": 20058453.6043, "shares_outstanding": 34427559, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.3911, "ptbv_ratio": 1.4195, "ps_ratio": 1.1468, "pcf_ratio": null, "pfcf_ratio": -4.7475, "ev_ebitda": null, "ev_ebit": -3.9961, "ev_sales": 1.0995, "ev_fcf": -4.5517, "earnings_yield": null, "fcf_yield": -0.2197, "price_to_sales": 1.1468, "price_to_book": 1.3911, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.9095 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2584, "operating_margin": -0.2751, "net_margin": -0.3037, "ebitda_margin": -0.2567, "fcf_margin": -0.2416, "roe": -0.3684, "roa": -0.3116, "roic": -0.2656, "roc_greenblatt": null, "asset_turnover": 1.026, "cash_conversion": 0.7954, "accruals_ratio": -0.0494, "sbc_to_revenue": 0.1145, "piotroski_f_score": 2, "altman_z_score": 3.3459, "earnings_stability_5y": 0.6612, "revenue_stability_5y": 0.284, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2651, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2772, "net_debt_to_ebitda": 0.1843, "debt_to_assets": 0.0246, "interest_coverage": -10.13, "current_ratio": 4.2712, "quick_ratio": 4.2656, "net_debt": -863174, "local_beta": -0.0002, "volatility_252d": 1.1359, "volatility_60d": 2.7342, "max_drawdown_12m": -0.6159, "risk_adjusted_momentum": -0.2963 }, "growth": { "revenue_growth_1y": 0.0777, "revenue_growth_3y_cagr": 0.2281, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 2.5312, "revenue_growth": 0.0777, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0151, "price_return_3m": -0.025, "price_return_6m": -0.2412, "price_return_9m": -0.4761, "price_return_12m": -0.3466, "price_return_12m_ex1m": -0.3366, "momentum_6m": -0.2412, "momentum_12m": -0.3466, "momentum_12_1": -0.3366, "distance_from_52w_high": -0.5659, "distance_from_52w_low": 0.13, "relative_strength": -0.5046 }, "raw_ttm": { "revenue_ttm": 18243395, "gross_profit_ttm": 4714450, "ebit_ttm": -5019473, "ebitda_ttm": -4683739, "net_income_ttm": -5540504, "eps_diluted_ttm": -0.1609, "operating_cash_flow_ttm": -4662870, "capital_expenditure_ttm": 256037, "fcf_ttm": -4406833, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 495506, "cash_and_equivalents": 1300306, "total_current_assets": 17045662, "total_current_liabilities": 3990869, "net_ppe": null, "total_assets": 17780651, "total_debt": 437132, "total_equity": 15039732, "net_working_capital": 12142525, "book_value_per_share": 0.4369, "retained_earnings": -8139106, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14738404, "tangible_book_per_share": 0.4281 }, "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": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.465, "os_score": 0.46, "value_percentile": 0.47, "quality_percentile": 0.46, "momentum_percentile": 0.46, "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": 71, "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": 1738, "ticker_id": 7006, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:45.047540+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.6077, "market_cap": 20921627.6043, "market_cap_usd": 20921627.6043, "enterprise_value": 20058453.6043, "shares_outstanding": 34427559, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.39109045, "ptbv_ratio": 1.41953142, "ps_ratio": 1.1468056, "pcf_ratio": null, "pfcf_ratio": -4.74754265, "ev_ebitda": null, "ev_ebit": -3.9961274, "ev_sales": 1.09949127, "ev_fcf": -4.55167092, "earnings_yield": null, "fcf_yield": -0.21969954, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25841955, "operating_margin": -0.27513919, "net_margin": -0.30369917, "ebitda_margin": -0.25673615, "fcf_margin": -0.24155773, "roe": -0.36839114, "roa": -0.31160299, "roic": -0.26555139, "roc_greenblatt": null, "asset_turnover": 1.02602514, "cash_conversion": 0.79538486, "accruals_ratio": -0.04935894, "sbc_to_revenue": 0.11453241, "debt_to_equity": 0.27717834, "net_debt_to_ebitda": 0.18429165, "debt_to_assets": 0.0245847, "interest_coverage": -10.12999439, "current_ratio": 4.2711655, "quick_ratio": 4.26564691, "net_debt": -863174, "revenue_growth_1y": 0.07772317, "revenue_growth_3y_cagr": 0.22806562, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 2.53117434, "piotroski_f_score": 2, "altman_z_score": 3.34589469, "earnings_stability_5y": 0.661235, "revenue_stability_5y": 0.283991, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01507293, "price_return_3m": -0.02502808, "price_return_6m": -0.24122862, "price_return_9m": -0.47612069, "price_return_12m": -0.34662939, "price_return_12m_ex1m": -0.33663047, "distance_from_52w_high": -0.56592857, "distance_from_52w_low": 0.12997397, "relative_strength": -0.50457045, "local_beta": -0.0002, "volatility_252d": 1.135924, "volatility_60d": 2.734179, "max_drawdown_12m": -0.61585714, "revenue_ttm": 18243395, "gross_profit_ttm": 4714450, "ebit_ttm": -5019473, "ebitda_ttm": -4683739, "net_income_ttm": -5540504, "eps_diluted_ttm": -0.16093223, "operating_cash_flow_ttm": -4662870, "capital_expenditure_ttm": 256037, "fcf_ttm": -4406833, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 495506, "cash_and_equivalents": 1300306, "total_current_assets": 17045662, "total_current_liabilities": 3990869, "net_ppe": null, "total_assets": 17780651, "total_debt": 437132, "total_equity": 15039732, "net_working_capital": 12142525, "book_value_per_share": 0.43685154, "retained_earnings": -8139106, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14738404, "tangible_book_per_share": 0.42809901, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "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": 0.61, "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.46, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.3684, "momentum_12_1": -0.3366, "complete_fields": { "id": 1738, "ticker_id": 7006, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:45.047540+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.6077, "market_cap": 20921627.6043, "market_cap_usd": 20921627.6043, "enterprise_value": 20058453.6043, "shares_outstanding": 34427559, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.39109045, "ptbv_ratio": 1.41953142, "ps_ratio": 1.1468056, "pcf_ratio": null, "pfcf_ratio": -4.74754265, "ev_ebitda": null, "ev_ebit": -3.9961274, "ev_sales": 1.09949127, "ev_fcf": -4.55167092, "earnings_yield": null, "fcf_yield": -0.21969954, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25841955, "operating_margin": -0.27513919, "net_margin": -0.30369917, "ebitda_margin": -0.25673615, "fcf_margin": -0.24155773, "roe": -0.36839114, "roa": -0.31160299, "roic": -0.26555139, "roc_greenblatt": null, "asset_turnover": 1.02602514, "cash_conversion": 0.79538486, "accruals_ratio": -0.04935894, "sbc_to_revenue": 0.11453241, "debt_to_equity": 0.27717834, "net_debt_to_ebitda": 0.18429165, "debt_to_assets": 0.0245847, "interest_coverage": -10.12999439, "current_ratio": 4.2711655, "quick_ratio": 4.26564691, "net_debt": -863174, "revenue_growth_1y": 0.07772317, "revenue_growth_3y_cagr": 0.22806562, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 2.53117434, "piotroski_f_score": 2, "altman_z_score": 3.34589469, "earnings_stability_5y": 0.661235, "revenue_stability_5y": 0.283991, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01507293, "price_return_3m": -0.02502808, "price_return_6m": -0.24122862, "price_return_9m": -0.47612069, "price_return_12m": -0.34662939, "price_return_12m_ex1m": -0.33663047, "distance_from_52w_high": -0.56592857, "distance_from_52w_low": 0.12997397, "relative_strength": -0.50457045, "local_beta": -0.0002, "volatility_252d": 1.135924, "volatility_60d": 2.734179, "max_drawdown_12m": -0.61585714, "revenue_ttm": 18243395, "gross_profit_ttm": 4714450, "ebit_ttm": -5019473, "ebitda_ttm": -4683739, "net_income_ttm": -5540504, "eps_diluted_ttm": -0.16093223, "operating_cash_flow_ttm": -4662870, "capital_expenditure_ttm": 256037, "fcf_ttm": -4406833, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 495506, "cash_and_equivalents": 1300306, "total_current_assets": 17045662, "total_current_liabilities": 3990869, "net_ppe": null, "total_assets": 17780651, "total_debt": 437132, "total_equity": 15039732, "net_working_capital": 12142525, "book_value_per_share": 0.43685154, "retained_earnings": -8139106, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14738404, "tangible_book_per_share": 0.42809901, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 17790425, "cost_of_revenue": 14911966, "gross_profit": 2878459, "ebit": -4959169, "ebitda": -4674534, "pretax_income": -4944259, "tax_provision": 301877, "net_income": -5246136, "net_income_to_common": -5246136, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4956060, "total_current_assets": 10278926, "total_assets": 14405461, "short_term_debt": 4581112, "long_term_debt": null, "total_debt": 4581112, "total_liabilities": 11559776, "total_equity": 2845685, "shares_outstanding": 7557534, "goodwill_and_intangibles": 365440 }, "cash_flow": { "operating_cash_flow": -2655006, "capital_expenditure": 49816, "free_cash_flow": -2605190, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114732, "ticker_id": 7006, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4959169", "ebitda": "-4674534", "netIncome": "-5246136", "grossProfit": "2878459", "depreciation": "None", "totalRevenue": "17790425", "costOfRevenue": "14911966", "interestIncome": "None", "incomeBeforeTax": "-4944259", "interestExpense": "404321", "operatingIncome": "-4959169", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "301877", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7837628", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14911966", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284635", "sellingGeneralAndAdministrative": "7410906", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "96534", "commonStock": "1050", "currentDebt": "None", "investments": "None", "totalAssets": "14405461", "longTermDebt": "None", "shortTermDebt": "4581112", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "365440", "reportedCurrency": "None", "retainedEarnings": "-5251955", "totalLiabilities": "11559776", "otherCurrentAssets": "1750215", "totalCurrentAssets": "10278926", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3476117", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4126535", "currentAccountsPayable": "2559454", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6391735", "totalShareholderEquity": "2845685", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2212584", "totalCurrentLiabilities": "9666053", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1893723", "cashAndShortTermInvestments": "4956060", "commonStockSharesOutstanding": "7557534", "intangibleAssetsExcludingGoodwill": "365440", "cashAndCashEquivalentsAtCarryingValue": "4956060", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5246136", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-96534", "operatingCashflow": "-2655006", "capitalExpenditures": "49816", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8166465", "cashflowFromInvestment": "-688261", "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": "160280", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17790425, "cost_of_revenue": 14911966, "gross_profit": 2878459, "research_and_development": null, "selling_general_admin": 7410906, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4959169, "depreciation_amortisation": 284635, "ebitda": -4674534, "interest_expense": 404321, "interest_income": null, "other_non_operating": null, "pretax_income": -4944259, "tax_provision": 301877, "effective_tax_rate": null, "net_income": -5246136, "net_income_continuing_ops": null, "net_income_to_common": -5246136, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4956060, "short_term_investments": null, "net_receivables": 3476117, "inventory": 96534, "other_current_assets": null, "total_current_assets": 10278926, "net_ppe": null, "goodwill": null, "intangible_assets": 365440, "goodwill_and_intangibles": 365440, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4126535, "total_assets": 14405461, "short_term_debt": 4581112, "accounts_payable": 2559454, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9666053, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1893723, "total_liabilities": 11559776, "total_debt": 4581112, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5251955, "total_equity": 2845685, "shares_outstanding": 7557534, "operating_cash_flow": -2655006, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49816, "acquisitions": null, "other_investing": null, "investing_cash_flow": -688261, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8166465, "free_cash_flow": -2605190, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4959169", "ebitda": "-4674534", "netIncome": "-5246136", "grossProfit": "2878459", "depreciation": "None", "totalRevenue": "17790425", "costOfRevenue": "14911966", "interestIncome": "None", "incomeBeforeTax": "-4944259", "interestExpense": "404321", "operatingIncome": "-4959169", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "301877", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7837628", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14911966", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284635", "sellingGeneralAndAdministrative": "7410906", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "96534", "commonStock": "1050", "currentDebt": "None", "investments": "None", "totalAssets": "14405461", "longTermDebt": "None", "shortTermDebt": "4581112", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "365440", "reportedCurrency": "None", "retainedEarnings": "-5251955", "totalLiabilities": "11559776", "otherCurrentAssets": "1750215", "totalCurrentAssets": "10278926", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3476117", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4126535", "currentAccountsPayable": "2559454", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6391735", "totalShareholderEquity": "2845685", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2212584", "totalCurrentLiabilities": "9666053", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1893723", "cashAndShortTermInvestments": "4956060", "commonStockSharesOutstanding": "7557534", "intangibleAssetsExcludingGoodwill": "365440", "cashAndCashEquivalentsAtCarryingValue": "4956060", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5246136", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-96534", "operatingCashflow": "-2655006", "capitalExpenditures": "49816", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8166465", "cashflowFromInvestment": "-688261", "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": "160280", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 18315155, "cost_of_revenue": 14599198, "gross_profit": 3715957, "ebit": -187606, "ebitda": -12257, "pretax_income": -295614, "tax_provision": -67337, "net_income": -225252, "net_income_to_common": -225252, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123550, "total_current_assets": 3539772, "total_assets": 9193759, "short_term_debt": 1971390, "long_term_debt": 136375, "total_debt": 2107765, "total_liabilities": 8553967, "total_equity": 639792, "shares_outstanding": 6000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -53640, "capital_expenditure": 0, "free_cash_flow": -53640, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114737, "ticker_id": 7006, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-187606", "ebitda": "-12257", "netIncome": "-225252", "grossProfit": "3715957", "depreciation": "None", "totalRevenue": "18315155", "costOfRevenue": "14599198", "interestIncome": "None", "incomeBeforeTax": "-295614", "interestExpense": "109125", "operatingIncome": "-526041", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-67337", "reportedCurrency": "USD", "netInterestIncome": "-109125", "nonInterestIncome": "None", "operatingExpenses": "4241998", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14599198", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175349", "sellingGeneralAndAdministrative": "3884198", "netIncomeFromContinuingOperations": "-228277" }, "balance": { "goodwill": "None", "inventory": "-1131734", "commonStock": "600", "currentDebt": "None", "investments": "None", "totalAssets": "9193759", "longTermDebt": "136375", "shortTermDebt": "1971390", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5819", "totalLiabilities": "8553967", "otherCurrentAssets": "1131734", "totalCurrentAssets": "3539772", "currentLongTermDebt": "746962", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "3416222", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5653987", "currentAccountsPayable": "1389580", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4631627", "totalShareholderEquity": "639792", "capitalLeaseObligations": "3748290", "otherCurrentLiabilities": "2452935", "totalCurrentLiabilities": "5893730", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2660237", "cashAndShortTermInvestments": "123550", "commonStockSharesOutstanding": "6000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123550", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-228277", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-53640", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78755", "cashflowFromInvestment": "-78799", "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": "175349", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18315155, "cost_of_revenue": 14599198, "gross_profit": 3715957, "research_and_development": null, "selling_general_admin": 3884198, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -187606, "depreciation_amortisation": 175349, "ebitda": -12257, "interest_expense": 109125, "interest_income": null, "other_non_operating": null, "pretax_income": -295614, "tax_provision": -67337, "effective_tax_rate": null, "net_income": -225252, "net_income_continuing_ops": -228277, "net_income_to_common": -225252, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123550, "short_term_investments": null, "net_receivables": 3416222, "inventory": -1131734, "other_current_assets": null, "total_current_assets": 3539772, "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": 5653987, "total_assets": 9193759, "short_term_debt": 1971390, "accounts_payable": 1389580, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5893730, "long_term_debt": 136375, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2660237, "total_liabilities": 8553967, "total_debt": 2107765, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5819, "total_equity": 639792, "shares_outstanding": 6000000, "operating_cash_flow": -53640, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78799, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78755, "free_cash_flow": -53640, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-187606", "ebitda": "-12257", "netIncome": "-225252", "grossProfit": "3715957", "depreciation": "None", "totalRevenue": "18315155", "costOfRevenue": "14599198", "interestIncome": "None", "incomeBeforeTax": "-295614", "interestExpense": "109125", "operatingIncome": "-526041", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-67337", "reportedCurrency": "USD", "netInterestIncome": "-109125", "nonInterestIncome": "None", "operatingExpenses": "4241998", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14599198", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175349", "sellingGeneralAndAdministrative": "3884198", "netIncomeFromContinuingOperations": "-228277" }, "balance": { "goodwill": "None", "inventory": "-1131734", "commonStock": "600", "currentDebt": "None", "investments": "None", "totalAssets": "9193759", "longTermDebt": "136375", "shortTermDebt": "1971390", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5819", "totalLiabilities": "8553967", "otherCurrentAssets": "1131734", "totalCurrentAssets": "3539772", "currentLongTermDebt": "746962", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "3416222", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5653987", "currentAccountsPayable": "1389580", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4631627", "totalShareholderEquity": "639792", "capitalLeaseObligations": "3748290", "otherCurrentLiabilities": "2452935", "totalCurrentLiabilities": "5893730", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2660237", "cashAndShortTermInvestments": "123550", "commonStockSharesOutstanding": "6000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123550", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-228277", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-53640", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78755", "cashflowFromInvestment": "-78799", "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": "175349", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 12872891, "cost_of_revenue": 10308602, "gross_profit": 2564289, "ebit": 1132398, "ebitda": 1294933, "pretax_income": 1008798, "tax_provision": 65068, "net_income": 740987, "net_income_to_common": 740987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174018, "total_current_assets": 2435814, "total_assets": 5471946, "short_term_debt": 1399359, "long_term_debt": 231599, "total_debt": 1630958, "total_liabilities": 4617186, "total_equity": 861833, "shares_outstanding": 7500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 39303, "capital_expenditure": 18288, "free_cash_flow": 57591, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114742, "ticker_id": 7006, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1132398", "ebitda": "1294933", "netIncome": "740987", "grossProfit": "2564289", "depreciation": "None", "totalRevenue": "12872891", "costOfRevenue": "10308602", "interestIncome": "None", "incomeBeforeTax": "1008798", "interestExpense": "124758", "operatingIncome": "-246897", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "65068", "reportedCurrency": "USD", "netInterestIncome": "-124758", "nonInterestIncome": "None", "operatingExpenses": "2811186", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10308602", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162535", "sellingGeneralAndAdministrative": "2076040", "netIncomeFromContinuingOperations": "701115" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5", "currentDebt": "None", "investments": "None", "totalAssets": "5471946", "longTermDebt": "231599", "shortTermDebt": "1399359", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "862072", "totalLiabilities": "4617186", "otherCurrentAssets": "52623", "totalCurrentAssets": "2435814", "currentLongTermDebt": "586688", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "2209173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3036132", "currentAccountsPayable": "827627", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3217427", "totalShareholderEquity": "861833", "capitalLeaseObligations": "2399140", "otherCurrentLiabilities": "382872", "totalCurrentLiabilities": "2774366", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1842820", "cashAndShortTermInvestments": "174018", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174018", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "983602", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39303", "capitalExpenditures": "18288", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253088", "cashflowFromInvestment": "-18288", "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": "162535", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12872891, "cost_of_revenue": 10308602, "gross_profit": 2564289, "research_and_development": null, "selling_general_admin": 2076040, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1132398, "depreciation_amortisation": 162535, "ebitda": 1294933, "interest_expense": 124758, "interest_income": null, "other_non_operating": null, "pretax_income": 1008798, "tax_provision": 65068, "effective_tax_rate": null, "net_income": 740987, "net_income_continuing_ops": 701115, "net_income_to_common": 740987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174018, "short_term_investments": null, "net_receivables": 2209173, "inventory": null, "other_current_assets": null, "total_current_assets": 2435814, "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": 3036132, "total_assets": 5471946, "short_term_debt": 1399359, "accounts_payable": 827627, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2774366, "long_term_debt": 231599, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1842820, "total_liabilities": 4617186, "total_debt": 1630958, "preferred_stock": null, "minority_interest": null, "retained_earnings": 862072, "total_equity": 861833, "shares_outstanding": 7500000, "operating_cash_flow": 39303, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18288, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18288, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -253088, "free_cash_flow": 57591, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1132398", "ebitda": "1294933", "netIncome": "740987", "grossProfit": "2564289", "depreciation": "None", "totalRevenue": "12872891", "costOfRevenue": "10308602", "interestIncome": "None", "incomeBeforeTax": "1008798", "interestExpense": "124758", "operatingIncome": "-246897", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "65068", "reportedCurrency": "USD", "netInterestIncome": "-124758", "nonInterestIncome": "None", "operatingExpenses": "2811186", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10308602", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162535", "sellingGeneralAndAdministrative": "2076040", "netIncomeFromContinuingOperations": "701115" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5", "currentDebt": "None", "investments": "None", "totalAssets": "5471946", "longTermDebt": "231599", "shortTermDebt": "1399359", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "862072", "totalLiabilities": "4617186", "otherCurrentAssets": "52623", "totalCurrentAssets": "2435814", "currentLongTermDebt": "586688", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "2209173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3036132", "currentAccountsPayable": "827627", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3217427", "totalShareholderEquity": "861833", "capitalLeaseObligations": "2399140", "otherCurrentLiabilities": "382872", "totalCurrentLiabilities": "2774366", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1842820", "cashAndShortTermInvestments": "174018", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174018", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "983602", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39303", "capitalExpenditures": "18288", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253088", "cashflowFromInvestment": "-18288", "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": "162535", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 9605536, "cost_of_revenue": 7796631, "gross_profit": 1808905, "ebit": 65792, "ebitda": 171015, "pretax_income": -2889, "tax_provision": -3, "net_income": -2889, "net_income_to_common": -2889, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373531, "total_current_assets": 1574327, "total_assets": 5350663, "short_term_debt": 1389831, "long_term_debt": 276256, "total_debt": 1666087, "total_liabilities": 5272188, "total_equity": 78475, "shares_outstanding": 7500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 312984, "capital_expenditure": 124299, "free_cash_flow": 437283, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114746, "ticker_id": 7006, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65792", "ebitda": "171015", "netIncome": "-2889", "grossProfit": "1808905", "depreciation": "None", "totalRevenue": "9605536", "costOfRevenue": "7796631", "interestIncome": "None", "incomeBeforeTax": "-2889", "interestExpense": "69876", "operatingIncome": "117760", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "-69876", "nonInterestIncome": "None", "operatingExpenses": "1691145", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7796631", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105223", "sellingGeneralAndAdministrative": "1682396", "netIncomeFromContinuingOperations": "-2889" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "5", "currentDebt": "None", "investments": "None", "totalAssets": "5350663", "longTermDebt": "276256", "shortTermDebt": "1389831", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "78470", "totalLiabilities": "5272188", "otherCurrentAssets": "71295", "totalCurrentAssets": "1574327", "currentLongTermDebt": "649248", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1129501", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776335", "currentAccountsPayable": "875113", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3932881", "totalShareholderEquity": "78475", "capitalLeaseObligations": "3007377", "otherCurrentLiabilities": "268000", "totalCurrentLiabilities": "2532944", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2739244", "cashAndShortTermInvestments": "373531", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "373531", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2889", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312984", "capitalExpenditures": "124299", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14894", "cashflowFromInvestment": "-124299", "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": "105223", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9605536, "cost_of_revenue": 7796631, "gross_profit": 1808905, "research_and_development": null, "selling_general_admin": 1682396, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65792, "depreciation_amortisation": 105223, "ebitda": 171015, "interest_expense": 69876, "interest_income": null, "other_non_operating": null, "pretax_income": -2889, "tax_provision": -3, "effective_tax_rate": null, "net_income": -2889, "net_income_continuing_ops": -2889, "net_income_to_common": -2889, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373531, "short_term_investments": null, "net_receivables": 1129501, "inventory": 1, "other_current_assets": null, "total_current_assets": 1574327, "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": 3776335, "total_assets": 5350663, "short_term_debt": 1389831, "accounts_payable": 875113, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2532944, "long_term_debt": 276256, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2739244, "total_liabilities": 5272188, "total_debt": 1666087, "preferred_stock": null, "minority_interest": null, "retained_earnings": 78470, "total_equity": 78475, "shares_outstanding": 7500000, "operating_cash_flow": 312984, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124299, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124299, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14894, "free_cash_flow": 437283, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65792", "ebitda": "171015", "netIncome": "-2889", "grossProfit": "1808905", "depreciation": "None", "totalRevenue": "9605536", "costOfRevenue": "7796631", "interestIncome": "None", "incomeBeforeTax": "-2889", "interestExpense": "69876", "operatingIncome": "117760", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "-69876", "nonInterestIncome": "None", "operatingExpenses": "1691145", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7796631", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105223", "sellingGeneralAndAdministrative": "1682396", "netIncomeFromContinuingOperations": "-2889" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "5", "currentDebt": "None", "investments": "None", "totalAssets": "5350663", "longTermDebt": "276256", "shortTermDebt": "1389831", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "78470", "totalLiabilities": "5272188", "otherCurrentAssets": "71295", "totalCurrentAssets": "1574327", "currentLongTermDebt": "649248", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1129501", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776335", "currentAccountsPayable": "875113", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3932881", "totalShareholderEquity": "78475", "capitalLeaseObligations": "3007377", "otherCurrentLiabilities": "268000", "totalCurrentLiabilities": "2532944", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2739244", "cashAndShortTermInvestments": "373531", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "373531", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2889", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312984", "capitalExpenditures": "124299", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14894", "cashflowFromInvestment": "-124299", "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": "105223", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 1327733, "cost_of_revenue": 348194, "gross_profit": 979539, "ebit": -1576190, "ebitda": -1472485, "pretax_income": -1499218, "tax_provision": 29593, "net_income": -1528811, "net_income_to_common": -1528811, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1300306, "total_current_assets": 17045662, "total_assets": 17780651, "short_term_debt": 388038, "long_term_debt": 49094, "total_debt": 437132, "total_liabilities": 4168688, "total_equity": 15039732, "shares_outstanding": 34427559, "goodwill_and_intangibles": 301328 }, "cash_flow": { "operating_cash_flow": 45412, "capital_expenditure": 69544, "free_cash_flow": 114956, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114729, "ticker_id": 7006, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1472485", "netIncome": "-1528811", "grossProfit": "979539", "depreciation": "None", "totalRevenue": "1327733", "costOfRevenue": "348194", "interestIncome": "None", "incomeBeforeTax": "-1499218", "interestExpense": "26733", "operatingIncome": "-1576190", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29593", "reportedCurrency": "USD", "netInterestIncome": "-26888", "nonInterestIncome": "None", "operatingExpenses": "2555729", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348194", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1697915", "netIncomeFromContinuingOperations": "-1528811" }, "balance": { "goodwill": "None", "inventory": "22024", "commonStock": "3443", "currentDebt": "None", "investments": "None", "totalAssets": "17780651", "longTermDebt": "49094", "shortTermDebt": "388038", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "301328", "reportedCurrency": "USD", "retainedEarnings": "-8139106", "totalLiabilities": "4168688", "otherCurrentAssets": "8455466", "totalCurrentAssets": "17045662", "currentLongTermDebt": "309093", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7267866", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "734989", "currentAccountsPayable": "980149", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "561612", "totalShareholderEquity": "15039732", "capitalLeaseObligations": "203425", "otherCurrentLiabilities": "2204354", "totalCurrentLiabilities": "3990869", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "248905", "cashAndShortTermInvestments": "1300306", "commonStockSharesOutstanding": "34427559", "intangibleAssetsExcludingGoodwill": "301328", "cashAndCashEquivalentsAtCarryingValue": "1300306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142408", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "102312", "operatingCashflow": "45412", "capitalExpenditures": "69544", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1011339", "cashflowFromInvestment": "-1519057", "stockBasedCompensation": "1148600", "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": "4619", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1327733, "cost_of_revenue": 348194, "gross_profit": 979539, "research_and_development": null, "selling_general_admin": 1697915, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1576190, "depreciation_amortisation": null, "ebitda": -1472485, "interest_expense": 26733, "interest_income": null, "other_non_operating": null, "pretax_income": -1499218, "tax_provision": 29593, "effective_tax_rate": null, "net_income": -1528811, "net_income_continuing_ops": -1528811, "net_income_to_common": -1528811, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1300306, "short_term_investments": null, "net_receivables": 7267866, "inventory": 22024, "other_current_assets": null, "total_current_assets": 17045662, "net_ppe": null, "goodwill": null, "intangible_assets": 301328, "goodwill_and_intangibles": 301328, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 734989, "total_assets": 17780651, "short_term_debt": 388038, "accounts_payable": 980149, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3990869, "long_term_debt": 49094, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248905, "total_liabilities": 4168688, "total_debt": 437132, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8139106, "total_equity": 15039732, "shares_outstanding": 34427559, "operating_cash_flow": 45412, "stock_based_compensation": 1148600, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69544, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1519057, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1011339, "free_cash_flow": 114956, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1472485", "netIncome": "-1528811", "grossProfit": "979539", "depreciation": "None", "totalRevenue": "1327733", "costOfRevenue": "348194", "interestIncome": "None", "incomeBeforeTax": "-1499218", "interestExpense": "26733", "operatingIncome": "-1576190", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29593", "reportedCurrency": "USD", "netInterestIncome": "-26888", "nonInterestIncome": "None", "operatingExpenses": "2555729", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348194", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1697915", "netIncomeFromContinuingOperations": "-1528811" }, "balance": { "goodwill": "None", "inventory": "22024", "commonStock": "3443", "currentDebt": "None", "investments": "None", "totalAssets": "17780651", "longTermDebt": "49094", "shortTermDebt": "388038", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "301328", "reportedCurrency": "USD", "retainedEarnings": "-8139106", "totalLiabilities": "4168688", "otherCurrentAssets": "8455466", "totalCurrentAssets": "17045662", "currentLongTermDebt": "309093", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7267866", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "734989", "currentAccountsPayable": "980149", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "561612", "totalShareholderEquity": "15039732", "capitalLeaseObligations": "203425", "otherCurrentLiabilities": "2204354", "totalCurrentLiabilities": "3990869", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "248905", "cashAndShortTermInvestments": "1300306", "commonStockSharesOutstanding": "34427559", "intangibleAssetsExcludingGoodwill": "301328", "cashAndCashEquivalentsAtCarryingValue": "1300306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142408", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "102312", "operatingCashflow": "45412", "capitalExpenditures": "69544", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1011339", "cashflowFromInvestment": "-1519057", "stockBasedCompensation": "1148600", "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": "4619", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 7012633, "cost_of_revenue": 5102340, "gross_profit": 1910293, "ebit": -1353574, "ebitda": -1271193, "pretax_income": -1538632, "tax_provision": 45049, "net_income": -1583681, "net_income_to_common": -1583681, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1641438, "total_current_assets": 21210979, "total_assets": 24300208, "short_term_debt": 4078883, "long_term_debt": 241240, "total_debt": 4320123, "total_liabilities": 12121517, "total_equity": 12178691, "shares_outstanding": 19569950, "goodwill_and_intangibles": 322698 }, "cash_flow": { "operating_cash_flow": -453460, "capital_expenditure": 69544, "free_cash_flow": -383916, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114730, "ticker_id": 7006, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1353574", "ebitda": "-1271193", "netIncome": "-1583681", "grossProfit": "1910293", "depreciation": "None", "totalRevenue": "7012633", "costOfRevenue": "5102340", "interestIncome": "None", "incomeBeforeTax": "-1538632", "interestExpense": "185058", "operatingIncome": "-1490724", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45049", "reportedCurrency": "USD", "netInterestIncome": "-185058", "nonInterestIncome": "None", "operatingExpenses": "3401017", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5102340", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82381", "sellingGeneralAndAdministrative": "2210358", "netIncomeFromContinuingOperations": "-1583681" }, "balance": { "goodwill": "None", "inventory": "124336", "commonStock": "3443", "currentDebt": "None", "investments": "None", "totalAssets": "24300208", "longTermDebt": "241240", "shortTermDebt": "4078883", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "322698", "reportedCurrency": "USD", "retainedEarnings": "-8278951", "totalLiabilities": "12121517", "otherCurrentAssets": "71518", "totalCurrentAssets": "21210979", "currentLongTermDebt": "2722591", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "19373687", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3089229", "currentAccountsPayable": "3099476", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5711162", "totalShareholderEquity": "12178691", "capitalLeaseObligations": "2747331", "otherCurrentLiabilities": "2792781", "totalCurrentLiabilities": "10429632", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1691885", "cashAndShortTermInvestments": "1641438", "commonStockSharesOutstanding": "19569950", "intangibleAssetsExcludingGoodwill": "322698", "cashAndCashEquivalentsAtCarryingValue": "1641438", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1583681", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7650", "operatingCashflow": "-453460", "capitalExpenditures": "69544", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4423573", "cashflowFromInvestment": "-7037190", "stockBasedCompensation": "581621", "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": "50143", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7012633, "cost_of_revenue": 5102340, "gross_profit": 1910293, "research_and_development": null, "selling_general_admin": 2210358, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1353574, "depreciation_amortisation": 82381, "ebitda": -1271193, "interest_expense": 185058, "interest_income": null, "other_non_operating": null, "pretax_income": -1538632, "tax_provision": 45049, "effective_tax_rate": null, "net_income": -1583681, "net_income_continuing_ops": -1583681, "net_income_to_common": -1583681, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1641438, "short_term_investments": null, "net_receivables": 19373687, "inventory": 124336, "other_current_assets": null, "total_current_assets": 21210979, "net_ppe": null, "goodwill": null, "intangible_assets": 322698, "goodwill_and_intangibles": 322698, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3089229, "total_assets": 24300208, "short_term_debt": 4078883, "accounts_payable": 3099476, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10429632, "long_term_debt": 241240, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1691885, "total_liabilities": 12121517, "total_debt": 4320123, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8278951, "total_equity": 12178691, "shares_outstanding": 19569950, "operating_cash_flow": -453460, "stock_based_compensation": 581621, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69544, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7037190, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4423573, "free_cash_flow": -383916, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1353574", "ebitda": "-1271193", "netIncome": "-1583681", "grossProfit": "1910293", "depreciation": "None", "totalRevenue": "7012633", "costOfRevenue": "5102340", "interestIncome": "None", "incomeBeforeTax": "-1538632", "interestExpense": "185058", "operatingIncome": "-1490724", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45049", "reportedCurrency": "USD", "netInterestIncome": "-185058", "nonInterestIncome": "None", "operatingExpenses": "3401017", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5102340", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82381", "sellingGeneralAndAdministrative": "2210358", "netIncomeFromContinuingOperations": "-1583681" }, "balance": { "goodwill": "None", "inventory": "124336", "commonStock": "3443", "currentDebt": "None", "investments": "None", "totalAssets": "24300208", "longTermDebt": "241240", "shortTermDebt": "4078883", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "322698", "reportedCurrency": "USD", "retainedEarnings": "-8278951", "totalLiabilities": "12121517", "otherCurrentAssets": "71518", "totalCurrentAssets": "21210979", "currentLongTermDebt": "2722591", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "19373687", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3089229", "currentAccountsPayable": "3099476", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5711162", "totalShareholderEquity": "12178691", "capitalLeaseObligations": "2747331", "otherCurrentLiabilities": "2792781", "totalCurrentLiabilities": "10429632", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1691885", "cashAndShortTermInvestments": "1641438", "commonStockSharesOutstanding": "19569950", "intangibleAssetsExcludingGoodwill": "322698", "cashAndCashEquivalentsAtCarryingValue": "1641438", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1583681", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7650", "operatingCashflow": "-453460", "capitalExpenditures": "69544", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4423573", "cashflowFromInvestment": "-7037190", "stockBasedCompensation": "581621", "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": "50143", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 6099889, "cost_of_revenue": 4991122, "gross_profit": 1108767, "ebit": -1124785, "ebitda": -1077516, "pretax_income": -1321226, "tax_provision": 35990, "net_income": -1357216, "net_income_to_common": -1357216, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4539636, "total_current_assets": 14994490, "total_assets": 18635189, "short_term_debt": 4391478, "long_term_debt": 271911, "total_debt": 4663389, "total_liabilities": 11680859, "total_equity": 6954330, "shares_outstanding": 7730136, "goodwill_and_intangibles": 344069 }, "cash_flow": { "operating_cash_flow": -4016518, "capital_expenditure": 38376, "free_cash_flow": -3978142, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114731, "ticker_id": 7006, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1124785", "ebitda": "-1077516", "netIncome": "-1357216", "grossProfit": "1108767", "depreciation": "None", "totalRevenue": "6099889", "costOfRevenue": "4991122", "interestIncome": "None", "incomeBeforeTax": "-1321226", "interestExpense": "196441", "operatingIncome": "-1271624", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "35990", "reportedCurrency": "USD", "netInterestIncome": "-197780", "nonInterestIncome": "None", "operatingExpenses": "2380391", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4991122", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47269", "sellingGeneralAndAdministrative": "2107655", "netIncomeFromContinuingOperations": "-1357216" }, "balance": { "goodwill": "None", "inventory": "131986", "commonStock": "1743", "currentDebt": "None", "investments": "None", "totalAssets": "18635189", "longTermDebt": "271911", "shortTermDebt": "4391478", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "344069", "reportedCurrency": "USD", "retainedEarnings": "-6683779", "totalLiabilities": "11680859", "otherCurrentAssets": "5028936", "totalCurrentAssets": "14994490", "currentLongTermDebt": "2752722", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "5293932", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3640699", "currentAccountsPayable": "2644013", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6172097", "totalShareholderEquity": "6954330", "capitalLeaseObligations": "3147464", "otherCurrentLiabilities": "2411501", "totalCurrentLiabilities": "9839129", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1841730", "cashAndShortTermInvestments": "4539636", "commonStockSharesOutstanding": "7730136", "intangibleAssetsExcludingGoodwill": "344069", "cashAndCashEquivalentsAtCarryingValue": "4539636", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1357216", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-35452", "operatingCashflow": "-4016518", "capitalExpenditures": "38376", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3672316", "cashflowFromInvestment": "-108800", "stockBasedCompensation": "359239", "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": "47269", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6099889, "cost_of_revenue": 4991122, "gross_profit": 1108767, "research_and_development": null, "selling_general_admin": 2107655, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1124785, "depreciation_amortisation": 47269, "ebitda": -1077516, "interest_expense": 196441, "interest_income": null, "other_non_operating": null, "pretax_income": -1321226, "tax_provision": 35990, "effective_tax_rate": null, "net_income": -1357216, "net_income_continuing_ops": -1357216, "net_income_to_common": -1357216, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4539636, "short_term_investments": null, "net_receivables": 5293932, "inventory": 131986, "other_current_assets": null, "total_current_assets": 14994490, "net_ppe": null, "goodwill": null, "intangible_assets": 344069, "goodwill_and_intangibles": 344069, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3640699, "total_assets": 18635189, "short_term_debt": 4391478, "accounts_payable": 2644013, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9839129, "long_term_debt": 271911, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1841730, "total_liabilities": 11680859, "total_debt": 4663389, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6683779, "total_equity": 6954330, "shares_outstanding": 7730136, "operating_cash_flow": -4016518, "stock_based_compensation": 359239, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38376, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108800, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3672316, "free_cash_flow": -3978142, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1124785", "ebitda": "-1077516", "netIncome": "-1357216", "grossProfit": "1108767", "depreciation": "None", "totalRevenue": "6099889", "costOfRevenue": "4991122", "interestIncome": "None", "incomeBeforeTax": "-1321226", "interestExpense": "196441", "operatingIncome": "-1271624", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "35990", "reportedCurrency": "USD", "netInterestIncome": "-197780", "nonInterestIncome": "None", "operatingExpenses": "2380391", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4991122", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47269", "sellingGeneralAndAdministrative": "2107655", "netIncomeFromContinuingOperations": "-1357216" }, "balance": { "goodwill": "None", "inventory": "131986", "commonStock": "1743", "currentDebt": "None", "investments": "None", "totalAssets": "18635189", "longTermDebt": "271911", "shortTermDebt": "4391478", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "344069", "reportedCurrency": "USD", "retainedEarnings": "-6683779", "totalLiabilities": "11680859", "otherCurrentAssets": "5028936", "totalCurrentAssets": "14994490", "currentLongTermDebt": "2752722", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "5293932", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3640699", "currentAccountsPayable": "2644013", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6172097", "totalShareholderEquity": "6954330", "capitalLeaseObligations": "3147464", "otherCurrentLiabilities": "2411501", "totalCurrentLiabilities": "9839129", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1841730", "cashAndShortTermInvestments": "4539636", "commonStockSharesOutstanding": "7730136", "intangibleAssetsExcludingGoodwill": "344069", "cashAndCashEquivalentsAtCarryingValue": "4539636", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1357216", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-35452", "operatingCashflow": "-4016518", "capitalExpenditures": "38376", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3672316", "cashflowFromInvestment": "-108800", "stockBasedCompensation": "359239", "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": "47269", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 3803140, "cost_of_revenue": 3087289, "gross_profit": 715851, "ebit": -964924, "ebitda": -862545, "pretax_income": -1052202, "tax_provision": 18594, "net_income": -1070796, "net_income_to_common": -1070796, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1499257, "total_current_assets": 5012413, "total_assets": 9939763, "short_term_debt": 3540805, "long_term_debt": 421477, "total_debt": 3962282, "total_liabilities": 9189975, "total_equity": 749788, "shares_outstanding": 7500000, "goodwill_and_intangibles": 386811 }, "cash_flow": { "operating_cash_flow": -238304, "capital_expenditure": 78573, "free_cash_flow": -159731, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114733, "ticker_id": 7006, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-964924", "ebitda": "-862545", "netIncome": "-1070796", "grossProfit": "715851", "depreciation": "None", "totalRevenue": "3803140", "costOfRevenue": "3087289", "interestIncome": "None", "incomeBeforeTax": "-1052202", "interestExpense": "87274", "operatingIncome": "-1074183", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18594", "reportedCurrency": "USD", "netInterestIncome": "-88097", "nonInterestIncome": "None", "operatingExpenses": "1790034", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3087289", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102379", "sellingGeneralAndAdministrative": "1510588", "netIncomeFromContinuingOperations": "-1070796" }, "balance": { "goodwill": "None", "inventory": "216489", "commonStock": "750", "currentDebt": "None", "investments": "None", "totalAssets": "9939763", "longTermDebt": "421477", "shortTermDebt": "3540805", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "386811", "reportedCurrency": "USD", "retainedEarnings": "-4365856", "totalLiabilities": "9189975", "otherCurrentAssets": "50000", "totalCurrentAssets": "5012413", "currentLongTermDebt": "1102223", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "3296667", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4927350", "currentAccountsPayable": "1645939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5850144", "totalShareholderEquity": "749788", "capitalLeaseObligations": "4326444", "otherCurrentLiabilities": "1448588", "totalCurrentLiabilities": "6783933", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2406042", "cashAndShortTermInvestments": "1499257", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "386811", "cashAndCashEquivalentsAtCarryingValue": "1499257", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1070796", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-206161", "operatingCashflow": "-238304", "capitalExpenditures": "78573", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "487186", "cashflowFromInvestment": "123348", "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": "-524587", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3803140, "cost_of_revenue": 3087289, "gross_profit": 715851, "research_and_development": null, "selling_general_admin": 1510588, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -964924, "depreciation_amortisation": 102379, "ebitda": -862545, "interest_expense": 87274, "interest_income": null, "other_non_operating": null, "pretax_income": -1052202, "tax_provision": 18594, "effective_tax_rate": null, "net_income": -1070796, "net_income_continuing_ops": -1070796, "net_income_to_common": -1070796, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1499257, "short_term_investments": null, "net_receivables": 3296667, "inventory": 216489, "other_current_assets": null, "total_current_assets": 5012413, "net_ppe": null, "goodwill": null, "intangible_assets": 386811, "goodwill_and_intangibles": 386811, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4927350, "total_assets": 9939763, "short_term_debt": 3540805, "accounts_payable": 1645939, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6783933, "long_term_debt": 421477, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2406042, "total_liabilities": 9189975, "total_debt": 3962282, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4365856, "total_equity": 749788, "shares_outstanding": 7500000, "operating_cash_flow": -238304, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78573, "acquisitions": null, "other_investing": null, "investing_cash_flow": 123348, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 487186, "free_cash_flow": -159731, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-964924", "ebitda": "-862545", "netIncome": "-1070796", "grossProfit": "715851", "depreciation": "None", "totalRevenue": "3803140", "costOfRevenue": "3087289", "interestIncome": "None", "incomeBeforeTax": "-1052202", "interestExpense": "87274", "operatingIncome": "-1074183", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18594", "reportedCurrency": "USD", "netInterestIncome": "-88097", "nonInterestIncome": "None", "operatingExpenses": "1790034", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3087289", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102379", "sellingGeneralAndAdministrative": "1510588", "netIncomeFromContinuingOperations": "-1070796" }, "balance": { "goodwill": "None", "inventory": "216489", "commonStock": "750", "currentDebt": "None", "investments": "None", "totalAssets": "9939763", "longTermDebt": "421477", "shortTermDebt": "3540805", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "386811", "reportedCurrency": "USD", "retainedEarnings": "-4365856", "totalLiabilities": "9189975", "otherCurrentAssets": "50000", "totalCurrentAssets": "5012413", "currentLongTermDebt": "1102223", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "3296667", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4927350", "currentAccountsPayable": "1645939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5850144", "totalShareholderEquity": "749788", "capitalLeaseObligations": "4326444", "otherCurrentLiabilities": "1448588", "totalCurrentLiabilities": "6783933", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2406042", "cashAndShortTermInvestments": "1499257", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "386811", "cashAndCashEquivalentsAtCarryingValue": "1499257", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1070796", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-206161", "operatingCashflow": "-238304", "capitalExpenditures": "78573", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "487186", "cashflowFromInvestment": "123348", "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": "-524587", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 3595589, "cost_of_revenue": 3637820, "gross_profit": -42231, "ebit": -1987702, "ebitda": -1997691, "pretax_income": -1946820, "tax_provision": null, "net_income": -1946820, "net_income_to_common": -1946820, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1123414, "total_current_assets": 4437350, "total_assets": 9837126, "short_term_debt": 2862566, "long_term_debt": 174846, "total_debt": 3037412, "total_liabilities": 8190845, "total_equity": 1646281, "shares_outstanding": 7500000, "goodwill_and_intangibles": 418867 }, "cash_flow": { "operating_cash_flow": -530216, "capital_expenditure": 72801, "free_cash_flow": -457415, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114734, "ticker_id": 7006, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1987702", "ebitda": "-1997691", "netIncome": "-1946820", "grossProfit": "-42231", "depreciation": "None", "totalRevenue": "3595589", "costOfRevenue": "3637820", "interestIncome": "None", "incomeBeforeTax": "-1946820", "interestExpense": "40882", "operatingIncome": "-1997691", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-42147", "nonInterestIncome": "None", "operatingExpenses": "1955460", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3637820", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-9989", "sellingGeneralAndAdministrative": "1833160", "netIncomeFromContinuingOperations": "-1946820" }, "balance": { "goodwill": "None", "inventory": "10328", "commonStock": "750", "currentDebt": "None", "investments": "None", "totalAssets": "9837126", "longTermDebt": "174846", "shortTermDebt": "2862566", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "418867", "reportedCurrency": "USD", "retainedEarnings": "-3288046", "totalLiabilities": "8190845", "otherCurrentAssets": "736173", "totalCurrentAssets": "4437350", "currentLongTermDebt": "609935", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "3303608", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5399776", "currentAccountsPayable": "1304699", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5457103", "totalShareholderEquity": "1646281", "capitalLeaseObligations": "4672322", "otherCurrentLiabilities": "1244501", "totalCurrentLiabilities": "5491591", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2699254", "cashAndShortTermInvestments": "1123414", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "418867", "cashAndCashEquivalentsAtCarryingValue": "1123414", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1946820", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10328", "operatingCashflow": "-530216", "capitalExpenditures": "72801", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250959", "cashflowFromInvestment": "-1312219", "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": "599302", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3595589, "cost_of_revenue": 3637820, "gross_profit": -42231, "research_and_development": null, "selling_general_admin": 1833160, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1987702, "depreciation_amortisation": -9989, "ebitda": -1997691, "interest_expense": 40882, "interest_income": null, "other_non_operating": null, "pretax_income": -1946820, "tax_provision": null, "effective_tax_rate": null, "net_income": -1946820, "net_income_continuing_ops": -1946820, "net_income_to_common": -1946820, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1123414, "short_term_investments": null, "net_receivables": 3303608, "inventory": 10328, "other_current_assets": null, "total_current_assets": 4437350, "net_ppe": null, "goodwill": null, "intangible_assets": 418867, "goodwill_and_intangibles": 418867, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5399776, "total_assets": 9837126, "short_term_debt": 2862566, "accounts_payable": 1304699, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5491591, "long_term_debt": 174846, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2699254, "total_liabilities": 8190845, "total_debt": 3037412, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3288046, "total_equity": 1646281, "shares_outstanding": 7500000, "operating_cash_flow": -530216, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72801, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1312219, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 250959, "free_cash_flow": -457415, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1987702", "ebitda": "-1997691", "netIncome": "-1946820", "grossProfit": "-42231", "depreciation": "None", "totalRevenue": "3595589", "costOfRevenue": "3637820", "interestIncome": "None", "incomeBeforeTax": "-1946820", "interestExpense": "40882", "operatingIncome": "-1997691", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-42147", "nonInterestIncome": "None", "operatingExpenses": "1955460", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3637820", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-9989", "sellingGeneralAndAdministrative": "1833160", "netIncomeFromContinuingOperations": "-1946820" }, "balance": { "goodwill": "None", "inventory": "10328", "commonStock": "750", "currentDebt": "None", "investments": "None", "totalAssets": "9837126", "longTermDebt": "174846", "shortTermDebt": "2862566", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "418867", "reportedCurrency": "USD", "retainedEarnings": "-3288046", "totalLiabilities": "8190845", "otherCurrentAssets": "736173", "totalCurrentAssets": "4437350", "currentLongTermDebt": "609935", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "3303608", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5399776", "currentAccountsPayable": "1304699", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5457103", "totalShareholderEquity": "1646281", "capitalLeaseObligations": "4672322", "otherCurrentLiabilities": "1244501", "totalCurrentLiabilities": "5491591", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2699254", "cashAndShortTermInvestments": "1123414", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "418867", "cashAndCashEquivalentsAtCarryingValue": "1123414", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1946820", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10328", "operatingCashflow": "-530216", "capitalExpenditures": "72801", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250959", "cashflowFromInvestment": "-1312219", "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": "599302", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 4081554, "cost_of_revenue": 3559015, "gross_profit": 522539, "ebit": -1217716, "ebitda": -725403, "pretax_income": -1245826, "tax_provision": 89581, "net_income": -1335407, "net_income_to_common": -1335407, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2739275, "total_current_assets": 5830904, "total_assets": 10809818, "short_term_debt": 2410816, "long_term_debt": 105166, "total_debt": 2515982, "total_liabilities": 7191538, "total_equity": 3618280, "shares_outstanding": 7500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1402784, "capital_expenditure": 38279, "free_cash_flow": -1364505, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114735, "ticker_id": 7006, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1217716", "ebitda": "-725403", "netIncome": "-1335407", "grossProfit": "522539", "depreciation": "None", "totalRevenue": "4081554", "costOfRevenue": "3559015", "interestIncome": "None", "incomeBeforeTax": "-1245826", "interestExpense": "28110", "operatingIncome": "-1327504", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "89581", "reportedCurrency": "USD", "netInterestIncome": "-28724", "nonInterestIncome": "None", "operatingExpenses": "1850043", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3559015", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "492313", "sellingGeneralAndAdministrative": "1766954", "netIncomeFromContinuingOperations": "-1335407" }, "balance": { "goodwill": "None", "inventory": "546662", "commonStock": "750", "currentDebt": "None", "investments": "None", "totalAssets": "10809818", "longTermDebt": "105166", "shortTermDebt": "2410816", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1341226", "totalLiabilities": "7191538", "otherCurrentAssets": "113198", "totalCurrentAssets": "5830904", "currentLongTermDebt": "484725", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "2978431", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4978914", "currentAccountsPayable": "829835", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5175812", "totalShareholderEquity": "3618280", "capitalLeaseObligations": "4585921", "otherCurrentLiabilities": "1106066", "totalCurrentLiabilities": "4426542", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2764996", "cashAndShortTermInvestments": "2739275", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2739275", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1335407", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1402784", "capitalExpenditures": "38279", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4044402", "cashflowFromInvestment": "-38279", "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": "43754", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4081554, "cost_of_revenue": 3559015, "gross_profit": 522539, "research_and_development": null, "selling_general_admin": 1766954, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1217716, "depreciation_amortisation": 492313, "ebitda": -725403, "interest_expense": 28110, "interest_income": null, "other_non_operating": null, "pretax_income": -1245826, "tax_provision": 89581, "effective_tax_rate": null, "net_income": -1335407, "net_income_continuing_ops": -1335407, "net_income_to_common": -1335407, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2739275, "short_term_investments": null, "net_receivables": 2978431, "inventory": 546662, "other_current_assets": null, "total_current_assets": 5830904, "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": 4978914, "total_assets": 10809818, "short_term_debt": 2410816, "accounts_payable": 829835, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4426542, "long_term_debt": 105166, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2764996, "total_liabilities": 7191538, "total_debt": 2515982, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1341226, "total_equity": 3618280, "shares_outstanding": 7500000, "operating_cash_flow": -1402784, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38279, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38279, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4044402, "free_cash_flow": -1364505, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1217716", "ebitda": "-725403", "netIncome": "-1335407", "grossProfit": "522539", "depreciation": "None", "totalRevenue": "4081554", "costOfRevenue": "3559015", "interestIncome": "None", "incomeBeforeTax": "-1245826", "interestExpense": "28110", "operatingIncome": "-1327504", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "89581", "reportedCurrency": "USD", "netInterestIncome": "-28724", "nonInterestIncome": "None", "operatingExpenses": "1850043", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3559015", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "492313", "sellingGeneralAndAdministrative": "1766954", "netIncomeFromContinuingOperations": "-1335407" }, "balance": { "goodwill": "None", "inventory": "546662", "commonStock": "750", "currentDebt": "None", "investments": "None", "totalAssets": "10809818", "longTermDebt": "105166", "shortTermDebt": "2410816", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1341226", "totalLiabilities": "7191538", "otherCurrentAssets": "113198", "totalCurrentAssets": "5830904", "currentLongTermDebt": "484725", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "2978431", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4978914", "currentAccountsPayable": "829835", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5175812", "totalShareholderEquity": "3618280", "capitalLeaseObligations": "4585921", "otherCurrentLiabilities": "1106066", "totalCurrentLiabilities": "4426542", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2764996", "cashAndShortTermInvestments": "2739275", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2739275", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1335407", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1402784", "capitalExpenditures": "38279", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4044402", "cashflowFromInvestment": "-38279", "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": "43754", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 4789813, "cost_of_revenue": 3761471, "gross_profit": 1028342, "ebit": -167439, "ebitda": -123116, "pretax_income": -196056, "tax_provision": -198072, "net_income": 2016, "net_income_to_common": 2016, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123550, "total_current_assets": 3539772, "total_assets": 9193759, "short_term_debt": 1971390, "long_term_debt": 136375, "total_debt": 2107765, "total_liabilities": 8553967, "total_equity": 639792, "shares_outstanding": 6750000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -215284, "capital_expenditure": 4, "free_cash_flow": -215280, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114736, "ticker_id": 7006, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-167439", "ebitda": "-123116", "netIncome": "2016", "grossProfit": "1028342", "depreciation": "None", "totalRevenue": "4789813", "costOfRevenue": "3761471", "interestIncome": "None", "incomeBeforeTax": "-196056", "interestExpense": "28614", "operatingIncome": "737086", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-198072", "reportedCurrency": "USD", "netInterestIncome": "-28614", "nonInterestIncome": "None", "operatingExpenses": "291256", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3761471", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44323", "sellingGeneralAndAdministrative": "1273536", "netIncomeFromContinuingOperations": "-159084" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600", "currentDebt": "None", "investments": "None", "totalAssets": "9193759", "longTermDebt": "136375", "shortTermDebt": "1971390", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5819", "totalLiabilities": "8553967", "otherCurrentAssets": "441279", "totalCurrentAssets": "3539772", "currentLongTermDebt": "746962", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "3416222", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5653987", "currentAccountsPayable": "1304699", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4631627", "totalShareholderEquity": "639792", "capitalLeaseObligations": "3748290", "otherCurrentLiabilities": "2537816", "totalCurrentLiabilities": "5893730", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2660237", "cashAndShortTermInvestments": "123550", "commonStockSharesOutstanding": "6750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123550", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2016", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-215284", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146719", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44323", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4789813, "cost_of_revenue": 3761471, "gross_profit": 1028342, "research_and_development": null, "selling_general_admin": 1273536, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -167439, "depreciation_amortisation": 44323, "ebitda": -123116, "interest_expense": 28614, "interest_income": null, "other_non_operating": null, "pretax_income": -196056, "tax_provision": -198072, "effective_tax_rate": null, "net_income": 2016, "net_income_continuing_ops": -159084, "net_income_to_common": 2016, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123550, "short_term_investments": null, "net_receivables": 3416222, "inventory": null, "other_current_assets": null, "total_current_assets": 3539772, "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": 5653987, "total_assets": 9193759, "short_term_debt": 1971390, "accounts_payable": 1304699, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5893730, "long_term_debt": 136375, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2660237, "total_liabilities": 8553967, "total_debt": 2107765, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5819, "total_equity": 639792, "shares_outstanding": 6750000, "operating_cash_flow": -215284, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146719, "free_cash_flow": -215280, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-167439", "ebitda": "-123116", "netIncome": "2016", "grossProfit": "1028342", "depreciation": "None", "totalRevenue": "4789813", "costOfRevenue": "3761471", "interestIncome": "None", "incomeBeforeTax": "-196056", "interestExpense": "28614", "operatingIncome": "737086", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-198072", "reportedCurrency": "USD", "netInterestIncome": "-28614", "nonInterestIncome": "None", "operatingExpenses": "291256", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3761471", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44323", "sellingGeneralAndAdministrative": "1273536", "netIncomeFromContinuingOperations": "-159084" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600", "currentDebt": "None", "investments": "None", "totalAssets": "9193759", "longTermDebt": "136375", "shortTermDebt": "1971390", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5819", "totalLiabilities": "8553967", "otherCurrentAssets": "441279", "totalCurrentAssets": "3539772", "currentLongTermDebt": "746962", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "3416222", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5653987", "currentAccountsPayable": "1304699", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4631627", "totalShareholderEquity": "639792", "capitalLeaseObligations": "3748290", "otherCurrentLiabilities": "2537816", "totalCurrentLiabilities": "5893730", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2660237", "cashAndShortTermInvestments": "123550", "commonStockSharesOutstanding": "6750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123550", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2016", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-215284", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146719", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44323", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 4460763, "cost_of_revenue": 3505196, "gross_profit": 957569, "ebit": 143386, "ebitda": 187708, "pretax_income": 117378, "tax_provision": 104610, "net_income": 12768, "net_income_to_common": 12768, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192115, "total_current_assets": 3125006, "total_assets": 6422051, "short_term_debt": 1457305, "long_term_debt": 180519, "total_debt": 1637824, "total_liabilities": 5798811, "total_equity": 638376, "shares_outstanding": 7500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -96192, "capital_expenditure": 0, "free_cash_flow": -96192, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114738, "ticker_id": 7006, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143386", "ebitda": "187708", "netIncome": "12768", "grossProfit": "957569", "depreciation": "None", "totalRevenue": "4460763", "costOfRevenue": "3505196", "interestIncome": "None", "incomeBeforeTax": "117378", "interestExpense": "26006", "operatingIncome": "40476", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "104610", "reportedCurrency": "USD", "netInterestIncome": "-26006", "nonInterestIncome": "None", "operatingExpenses": "915091", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3505196", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44322", "sellingGeneralAndAdministrative": "921019", "netIncomeFromContinuingOperations": "81578" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600", "currentDebt": "None", "investments": "None", "totalAssets": "6422051", "longTermDebt": "180519", "shortTermDebt": "1457305", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7835", "totalLiabilities": "5798811", "otherCurrentAssets": "50000", "totalCurrentAssets": "3125006", "currentLongTermDebt": "572834", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "2882891", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3311581", "currentAccountsPayable": "1378132", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2596697", "totalShareholderEquity": "638376", "capitalLeaseObligations": "1843344", "otherCurrentLiabilities": "1635666", "totalCurrentLiabilities": "4598403", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1200408", "cashAndShortTermInvestments": "192115", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "192115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12768", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-96192", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52426", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44322", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4460763, "cost_of_revenue": 3505196, "gross_profit": 957569, "research_and_development": null, "selling_general_admin": 921019, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143386, "depreciation_amortisation": 44322, "ebitda": 187708, "interest_expense": 26006, "interest_income": null, "other_non_operating": null, "pretax_income": 117378, "tax_provision": 104610, "effective_tax_rate": null, "net_income": 12768, "net_income_continuing_ops": 81578, "net_income_to_common": 12768, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192115, "short_term_investments": null, "net_receivables": 2882891, "inventory": null, "other_current_assets": null, "total_current_assets": 3125006, "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": 3311581, "total_assets": 6422051, "short_term_debt": 1457305, "accounts_payable": 1378132, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4598403, "long_term_debt": 180519, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1200408, "total_liabilities": 5798811, "total_debt": 1637824, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7835, "total_equity": 638376, "shares_outstanding": 7500000, "operating_cash_flow": -96192, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52426, "free_cash_flow": -96192, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143386", "ebitda": "187708", "netIncome": "12768", "grossProfit": "957569", "depreciation": "None", "totalRevenue": "4460763", "costOfRevenue": "3505196", "interestIncome": "None", "incomeBeforeTax": "117378", "interestExpense": "26006", "operatingIncome": "40476", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "104610", "reportedCurrency": "USD", "netInterestIncome": "-26006", "nonInterestIncome": "None", "operatingExpenses": "915091", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3505196", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44322", "sellingGeneralAndAdministrative": "921019", "netIncomeFromContinuingOperations": "81578" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600", "currentDebt": "None", "investments": "None", "totalAssets": "6422051", "longTermDebt": "180519", "shortTermDebt": "1457305", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7835", "totalLiabilities": "5798811", "otherCurrentAssets": "50000", "totalCurrentAssets": "3125006", "currentLongTermDebt": "572834", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "2882891", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3311581", "currentAccountsPayable": "1378132", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2596697", "totalShareholderEquity": "638376", "capitalLeaseObligations": "1843344", "otherCurrentLiabilities": "1635666", "totalCurrentLiabilities": "4598403", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1200408", "cashAndShortTermInvestments": "192115", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "192115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12768", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-96192", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52426", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44322", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 4916103, "cost_of_revenue": 4526631, "gross_profit": 389472, "ebit": 123869, "ebitda": 167080, "pretax_income": 92408, "tax_provision": 28184, "net_income": 64224, "net_income_to_common": 64224, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340733, "total_current_assets": 3234301, "total_assets": 6698985, "short_term_debt": 1454961, "long_term_debt": 223668, "total_debt": 1678629, "total_liabilities": 6073977, "total_equity": 625608, "shares_outstanding": 7500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 217479, "capital_expenditure": 0, "free_cash_flow": 217479, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114739, "ticker_id": 7006, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123869", "ebitda": "167080", "netIncome": "64224", "grossProfit": "389472", "depreciation": "None", "totalRevenue": "4916103", "costOfRevenue": "4526631", "interestIncome": "None", "incomeBeforeTax": "92408", "interestExpense": "31461", "operatingIncome": "81987", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28184", "reportedCurrency": "USD", "netInterestIncome": "-31461", "nonInterestIncome": "None", "operatingExpenses": "307103", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4526631", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43211", "sellingGeneralAndAdministrative": "913244", "netIncomeFromContinuingOperations": "64224" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "600", "currentDebt": "None", "investments": "None", "totalAssets": "6698985", "longTermDebt": "223668", "shortTermDebt": "1454961", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-20603", "totalLiabilities": "6073977", "otherCurrentAssets": "75892", "totalCurrentAssets": "3234301", "currentLongTermDebt": "574055", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "2817676", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3465284", "currentAccountsPayable": "1608890", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2843826", "totalShareholderEquity": "625608", "capitalLeaseObligations": "2046103", "otherCurrentLiabilities": "1405876", "totalCurrentLiabilities": "4634235", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1439742", "cashAndShortTermInvestments": "340733", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "340733", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64224", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217479", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82298", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280948", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4916103, "cost_of_revenue": 4526631, "gross_profit": 389472, "research_and_development": null, "selling_general_admin": 913244, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123869, "depreciation_amortisation": 43211, "ebitda": 167080, "interest_expense": 31461, "interest_income": null, "other_non_operating": null, "pretax_income": 92408, "tax_provision": 28184, "effective_tax_rate": null, "net_income": 64224, "net_income_continuing_ops": 64224, "net_income_to_common": 64224, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340733, "short_term_investments": null, "net_receivables": 2817676, "inventory": 1, "other_current_assets": null, "total_current_assets": 3234301, "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": 3465284, "total_assets": 6698985, "short_term_debt": 1454961, "accounts_payable": 1608890, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4634235, "long_term_debt": 223668, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1439742, "total_liabilities": 6073977, "total_debt": 1678629, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20603, "total_equity": 625608, "shares_outstanding": 7500000, "operating_cash_flow": 217479, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82298, "free_cash_flow": 217479, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123869", "ebitda": "167080", "netIncome": "64224", "grossProfit": "389472", "depreciation": "None", "totalRevenue": "4916103", "costOfRevenue": "4526631", "interestIncome": "None", "incomeBeforeTax": "92408", "interestExpense": "31461", "operatingIncome": "81987", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28184", "reportedCurrency": "USD", "netInterestIncome": "-31461", "nonInterestIncome": "None", "operatingExpenses": "307103", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4526631", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43211", "sellingGeneralAndAdministrative": "913244", "netIncomeFromContinuingOperations": "64224" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "600", "currentDebt": "None", "investments": "None", "totalAssets": "6698985", "longTermDebt": "223668", "shortTermDebt": "1454961", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-20603", "totalLiabilities": "6073977", "otherCurrentAssets": "75892", "totalCurrentAssets": "3234301", "currentLongTermDebt": "574055", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "2817676", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3465284", "currentAccountsPayable": "1608890", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2843826", "totalShareholderEquity": "625608", "capitalLeaseObligations": "2046103", "otherCurrentLiabilities": "1405876", "totalCurrentLiabilities": "4634235", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1439742", "cashAndShortTermInvestments": "340733", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "340733", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64224", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217479", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82298", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280948", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 4148475, "cost_of_revenue": 3500933, "gross_profit": 647543, "ebit": -260357, "ebitda": -216865, "pretax_income": -309344, "tax_provision": -2059, "net_income": -304260, "net_income_to_common": -304260, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205552, "total_current_assets": 2541694, "total_assets": 5579628, "short_term_debt": 1450240, "long_term_debt": 265851, "total_debt": 1716091, "total_liabilities": 5018839, "total_equity": 560789, "shares_outstanding": 7500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40357, "capital_expenditure": 0, "free_cash_flow": 40357, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114740, "ticker_id": 7006, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-260357", "ebitda": "-216865", "netIncome": "-304260", "grossProfit": "647543", "depreciation": "None", "totalRevenue": "4148475", "costOfRevenue": "3500933", "interestIncome": "None", "incomeBeforeTax": "-309344", "interestExpense": "23042", "operatingIncome": "-333508", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2059", "reportedCurrency": "USD", "netInterestIncome": "-23042", "nonInterestIncome": "None", "operatingExpenses": "981051", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3500933", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43492", "sellingGeneralAndAdministrative": "776402", "netIncomeFromContinuingOperations": "-214995" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5", "currentDebt": "None", "investments": "None", "totalAssets": "5579628", "longTermDebt": "265851", "shortTermDebt": "1450240", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-84827", "totalLiabilities": "5018839", "otherCurrentAssets": "50000", "totalCurrentAssets": "2541694", "currentLongTermDebt": "625621", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "2286142", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3037933", "currentAccountsPayable": "1102744", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3078283", "totalShareholderEquity": "560789", "capitalLeaseObligations": "2186811", "otherCurrentLiabilities": "650611", "totalCurrentLiabilities": "3368103", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1650735", "cashAndShortTermInvestments": "205552", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "205552", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-304260", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40357", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66760", "cashflowFromInvestment": "-78799", "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": "244898", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4148475, "cost_of_revenue": 3500933, "gross_profit": 647543, "research_and_development": null, "selling_general_admin": 776402, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -260357, "depreciation_amortisation": 43492, "ebitda": -216865, "interest_expense": 23042, "interest_income": null, "other_non_operating": null, "pretax_income": -309344, "tax_provision": -2059, "effective_tax_rate": null, "net_income": -304260, "net_income_continuing_ops": -214995, "net_income_to_common": -304260, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205552, "short_term_investments": null, "net_receivables": 2286142, "inventory": null, "other_current_assets": null, "total_current_assets": 2541694, "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": 3037933, "total_assets": 5579628, "short_term_debt": 1450240, "accounts_payable": 1102744, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3368103, "long_term_debt": 265851, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1650735, "total_liabilities": 5018839, "total_debt": 1716091, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84827, "total_equity": 560789, "shares_outstanding": 7500000, "operating_cash_flow": 40357, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78799, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66760, "free_cash_flow": 40357, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-260357", "ebitda": "-216865", "netIncome": "-304260", "grossProfit": "647543", "depreciation": "None", "totalRevenue": "4148475", "costOfRevenue": "3500933", "interestIncome": "None", "incomeBeforeTax": "-309344", "interestExpense": "23042", "operatingIncome": "-333508", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2059", "reportedCurrency": "USD", "netInterestIncome": "-23042", "nonInterestIncome": "None", "operatingExpenses": "981051", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3500933", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43492", "sellingGeneralAndAdministrative": "776402", "netIncomeFromContinuingOperations": "-214995" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5", "currentDebt": "None", "investments": "None", "totalAssets": "5579628", "longTermDebt": "265851", "shortTermDebt": "1450240", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-84827", "totalLiabilities": "5018839", "otherCurrentAssets": "50000", "totalCurrentAssets": "2541694", "currentLongTermDebt": "625621", "longTermInvestments": "15741", "shortTermInvestments": "None", "currentNetReceivables": "2286142", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3037933", "currentAccountsPayable": "1102744", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3078283", "totalShareholderEquity": "560789", "capitalLeaseObligations": "2186811", "otherCurrentLiabilities": "650611", "totalCurrentLiabilities": "3368103", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1650735", "cashAndShortTermInvestments": "205552", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "205552", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-304260", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40357", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66760", "cashflowFromInvestment": "-78799", "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": "244898", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 4094960, "cost_of_revenue": 3253544, "gross_profit": 841417, "ebit": 538998, "ebitda": 584598, "pretax_income": 505588, "tax_provision": 154204, "net_income": 365725, "net_income_to_common": 365725, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174018, "total_current_assets": 2435814, "total_assets": 5471946, "short_term_debt": 1399359, "long_term_debt": 231599, "total_debt": 1630958, "total_liabilities": 4617186, "total_equity": 861833, "shares_outstanding": 7500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -59857, "capital_expenditure": 1317, "free_cash_flow": -58540, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114741, "ticker_id": 7006, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "538998", "ebitda": "584598", "netIncome": "365725", "grossProfit": "841417", "depreciation": "None", "totalRevenue": "4094960", "costOfRevenue": "3253544", "interestIncome": "None", "incomeBeforeTax": "505588", "interestExpense": "33409", "operatingIncome": "-155428", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "154204", "reportedCurrency": "USD", "netInterestIncome": "-33386", "nonInterestIncome": "None", "operatingExpenses": "996845", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3253544", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45600", "sellingGeneralAndAdministrative": "418352", "netIncomeFromContinuingOperations": "351385" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5", "currentDebt": "None", "investments": "None", "totalAssets": "5471946", "longTermDebt": "231599", "shortTermDebt": "1399359", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "862072", "totalLiabilities": "4617186", "otherCurrentAssets": "52623", "totalCurrentAssets": "2435814", "currentLongTermDebt": "586688", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2209173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3036132", "currentAccountsPayable": "827627", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3217427", "totalShareholderEquity": "861833", "capitalLeaseObligations": "2399140", "otherCurrentLiabilities": "514551", "totalCurrentLiabilities": "2774366", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1842820", "cashAndShortTermInvestments": "174018", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174018", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "487318", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-59857", "capitalExpenditures": "1317", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85948", "cashflowFromInvestment": "-1317", "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": "45600", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4094960, "cost_of_revenue": 3253544, "gross_profit": 841417, "research_and_development": null, "selling_general_admin": 418352, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 538998, "depreciation_amortisation": 45600, "ebitda": 584598, "interest_expense": 33409, "interest_income": null, "other_non_operating": null, "pretax_income": 505588, "tax_provision": 154204, "effective_tax_rate": null, "net_income": 365725, "net_income_continuing_ops": 351385, "net_income_to_common": 365725, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174018, "short_term_investments": null, "net_receivables": 2209173, "inventory": null, "other_current_assets": null, "total_current_assets": 2435814, "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": 3036132, "total_assets": 5471946, "short_term_debt": 1399359, "accounts_payable": 827627, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2774366, "long_term_debt": 231599, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1842820, "total_liabilities": 4617186, "total_debt": 1630958, "preferred_stock": null, "minority_interest": null, "retained_earnings": 862072, "total_equity": 861833, "shares_outstanding": 7500000, "operating_cash_flow": -59857, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1317, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1317, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85948, "free_cash_flow": -58540, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "538998", "ebitda": "584598", "netIncome": "365725", "grossProfit": "841417", "depreciation": "None", "totalRevenue": "4094960", "costOfRevenue": "3253544", "interestIncome": "None", "incomeBeforeTax": "505588", "interestExpense": "33409", "operatingIncome": "-155428", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "154204", "reportedCurrency": "USD", "netInterestIncome": "-33386", "nonInterestIncome": "None", "operatingExpenses": "996845", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3253544", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45600", "sellingGeneralAndAdministrative": "418352", "netIncomeFromContinuingOperations": "351385" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5", "currentDebt": "None", "investments": "None", "totalAssets": "5471946", "longTermDebt": "231599", "shortTermDebt": "1399359", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "862072", "totalLiabilities": "4617186", "otherCurrentAssets": "52623", "totalCurrentAssets": "2435814", "currentLongTermDebt": "586688", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2209173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3036132", "currentAccountsPayable": "827627", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3217427", "totalShareholderEquity": "861833", "capitalLeaseObligations": "2399140", "otherCurrentLiabilities": "514551", "totalCurrentLiabilities": "2774366", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1842820", "cashAndShortTermInvestments": "174018", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174018", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "487318", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-59857", "capitalExpenditures": "1317", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85948", "cashflowFromInvestment": "-1317", "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": "45600", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "income_statement": { "revenue": 3300976, "cost_of_revenue": 2762244, "gross_profit": 538732, "ebit": 152712, "ebitda": 195070, "pretax_income": 119829, "tax_provision": 36548, "net_income": 90202, "net_income_to_common": 90202, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 7500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 149513, "capital_expenditure": 13745, "free_cash_flow": 163258, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 114743, "ticker_id": 7006, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:55:15.387896+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152712", "ebitda": "195070", "netIncome": "90202", "grossProfit": "538732", "depreciation": "None", "totalRevenue": "3300976", "costOfRevenue": "2762244", "interestIncome": "None", "incomeBeforeTax": "119829", "interestExpense": "33223", "operatingIncome": "-288488", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "36548", "reportedCurrency": "USD", "netInterestIncome": "-33223", "nonInterestIncome": "None", "operatingExpenses": "827220", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2762244", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42358", "sellingGeneralAndAdministrative": "814659", "netIncomeFromContinuingOperations": "83281" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119021", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149513", "capitalExpenditures": "13745", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72660", "cashflowFromInvestment": "-13745", "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": "42358", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3300976, "cost_of_revenue": 2762244, "gross_profit": 538732, "research_and_development": null, "selling_general_admin": 814659, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152712, "depreciation_amortisation": 42358, "ebitda": 195070, "interest_expense": 33223, "interest_income": null, "other_non_operating": null, "pretax_income": 119829, "tax_provision": 36548, "effective_tax_rate": null, "net_income": 90202, "net_income_continuing_ops": 83281, "net_income_to_common": 90202, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 7500000, "operating_cash_flow": 149513, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13745, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13745, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72660, "free_cash_flow": 163258, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152712", "ebitda": "195070", "netIncome": "90202", "grossProfit": "538732", "depreciation": "None", "totalRevenue": "3300976", "costOfRevenue": "2762244", "interestIncome": "None", "incomeBeforeTax": "119829", "interestExpense": "33223", "operatingIncome": "-288488", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "36548", "reportedCurrency": "USD", "netInterestIncome": "-33223", "nonInterestIncome": "None", "operatingExpenses": "827220", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2762244", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42358", "sellingGeneralAndAdministrative": "814659", "netIncomeFromContinuingOperations": "83281" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119021", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149513", "capitalExpenditures": "13745", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72660", "cashflowFromInvestment": "-13745", "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": "42358", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }