{ "ticker": { "uuid": "07ad7dbb-5753-44fb-949a-2a96e675666a", "symbol": "GAME", "name": "GameSquare Holdings Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/07ad7dbb-5753-44fb-949a-2a96e675666a/", "api_url": "https://sharemaestro.com/factors/api/tickers/07ad7dbb-5753-44fb-949a-2a96e675666a/" }, "latest_snapshot": { "ticker": { "uuid": "07ad7dbb-5753-44fb-949a-2a96e675666a", "symbol": "GAME", "name": "GameSquare Holdings Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/07ad7dbb-5753-44fb-949a-2a96e675666a/", "api_url": "https://sharemaestro.com/factors/api/tickers/07ad7dbb-5753-44fb-949a-2a96e675666a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "coverage": 0.758, "confidence": 0.726, "delta": 0 }, "headline_factors": { "price": 0.36, "market_cap": 36837876.43, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": -2.9688, "piotroski_f_score": 3, "momentum_12_1": -0.6549, "volatility_252d": 1.0387 }, "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": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -0.2976, "shareholder_yield": null }, "quality": { "roe": -2.9688, "roic": -0.7081, "gross_margin": 0.3598, "fcf_margin": -0.2441, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.323, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.6836, "momentum_12_1": -0.6549, "relative_strength": -0.8999 }, "scores": { "value_percentile": 0.53, "quality_percentile": 0.52, "momentum_percentile": 0.53, "growth_composite": 47, "yield_composite": 46, "overall_composite": 41, "os_score": 0.59, "factor_coverage": 0.758, "signal_confidence": 0.726 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.4, "os": 0.68, "value": 0.58, "quality": 0.56, "momentum": 0.58, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.9688, "momentum_12_1": -0.443 }, { "week_end_date": "2026-06-14", "price": 0.42, "os": 0.63, "value": 0.55, "quality": 0.54, "momentum": 0.56, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.9688, "momentum_12_1": -0.5186 }, { "week_end_date": "2026-06-21", "price": 0.43, "os": 0.58, "value": 0.53, "quality": 0.51, "momentum": 0.53, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.9688, "momentum_12_1": -0.4055 }, { "week_end_date": "2026-06-28", "price": 0.39, "os": 0.6, "value": 0.54, "quality": 0.52, "momentum": 0.52, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.9688, "momentum_12_1": -0.4552 }, { "week_end_date": "2026-07-05", "price": 0.37, "os": 0.59, "value": 0.53, "quality": 0.51, "momentum": 0.53, "confidence": 0.751, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.9688, "momentum_12_1": -0.5546 }, { "week_end_date": "2026-07-12", "price": 0.31, "os": 0.59, "value": 0.53, "quality": 0.51, "momentum": 0.54, "confidence": 0.743, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.9688, "momentum_12_1": -0.7644 }, { "week_end_date": "2026-07-19", "price": 0.35, "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "confidence": 0.735, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.9688, "momentum_12_1": -0.7202 }, { "week_end_date": "2026-07-26", "price": 0.36, "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "confidence": 0.726, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.9688, "momentum_12_1": -0.6549 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44999302, "cost_of_revenue": 25483725, "gross_profit": 19515577, "ebit": -29966601, "ebitda": -27935537, "pretax_income": -29966601, "tax_provision": 63721, "net_income": -40100483, "net_income_to_common": -40100483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6374333, "total_current_assets": 22210602, "total_assets": 79841859, "short_term_debt": 2441485, "long_term_debt": null, "total_debt": 3595826, "total_liabilities": 44188119, "total_equity": 35653740, "shares_outstanding": 65716286000, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -18398201, "capital_expenditure": 57877214, "free_cash_flow": 39479013, "dividends_paid": null, "share_repurchases": -1780619, "shares_issued": 77852707, "net_debt_issued": -3408834 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44999302, "cost_of_revenue": 25483725, "gross_profit": 19515577, "ebit": -29966601, "ebitda": -27935537, "pretax_income": -29966601, "tax_provision": 63721, "net_income": -40100483, "net_income_to_common": -40100483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6374333, "total_current_assets": 22210602, "total_assets": 79841859, "short_term_debt": 2441485, "long_term_debt": null, "total_debt": 3595826, "total_liabilities": 44188119, "total_equity": 35653740, "shares_outstanding": 65716286000, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -18398201, "capital_expenditure": 57877214, "free_cash_flow": 39479013, "dividends_paid": null, "share_repurchases": -1780619, "shares_issued": 77852707, "net_debt_issued": -3408834 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44999302, "cost_of_revenue": 25483725, "gross_profit": 19515577, "ebit": -29966601, "ebitda": -27935537, "pretax_income": -29966601, "tax_provision": 63721, "net_income": -40100483, "net_income_to_common": -40100483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6374333, "total_current_assets": 22210602, "total_assets": 79841859, "short_term_debt": 2441485, "long_term_debt": null, "total_debt": 3595826, "total_liabilities": 44188119, "total_equity": 35653740, "shares_outstanding": 65716286000, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -18398201, "capital_expenditure": 57877214, "free_cash_flow": 39479013, "dividends_paid": null, "share_repurchases": -1780619, "shares_issued": 77852707, "net_debt_issued": -3408834 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44999302, "cost_of_revenue": 25483725, "gross_profit": 19515577, "ebit": -29966601, "ebitda": -27935537, "pretax_income": -29966601, "tax_provision": 63721, "net_income": -40100483, "net_income_to_common": -40100483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6374333, "total_current_assets": 22210602, "total_assets": 79841859, "short_term_debt": 2441485, "long_term_debt": null, "total_debt": 3595826, "total_liabilities": 44188119, "total_equity": 35653740, "shares_outstanding": 65716286000, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -18398201, "capital_expenditure": 57877214, "free_cash_flow": 39479013, "dividends_paid": null, "share_repurchases": -1780619, "shares_issued": 77852707, "net_debt_issued": -3408834 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44999302, "cost_of_revenue": 25483725, "gross_profit": 19515577, "ebit": -29966601, "ebitda": -27935537, "pretax_income": -29966601, "tax_provision": 63721, "net_income": -40100483, "net_income_to_common": -40100483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6374333, "total_current_assets": 22210602, "total_assets": 79841859, "short_term_debt": 2441485, "long_term_debt": null, "total_debt": 3595826, "total_liabilities": 44188119, "total_equity": 35653740, "shares_outstanding": 65716286000, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -18398201, "capital_expenditure": 57877214, "free_cash_flow": 39479013, "dividends_paid": null, "share_repurchases": -1780619, "shares_issued": 77852707, "net_debt_issued": -3408834 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44999302, "cost_of_revenue": 25483725, "gross_profit": 19515577, "ebit": -29966601, "ebitda": -27935537, "pretax_income": -29966601, "tax_provision": 63721, "net_income": -40100483, "net_income_to_common": -40100483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6374333, "total_current_assets": 22210602, "total_assets": 79841859, "short_term_debt": 2441485, "long_term_debt": null, "total_debt": 3595826, "total_liabilities": 44188119, "total_equity": 35653740, "shares_outstanding": 65716286000, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -18398201, "capital_expenditure": 57877214, "free_cash_flow": 39479013, "dividends_paid": null, "share_repurchases": -1780619, "shares_issued": 77852707, "net_debt_issued": -3408834 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44999302, "cost_of_revenue": 25483725, "gross_profit": 19515577, "ebit": -11738547, "ebitda": -9707483, "pretax_income": -29966601, "tax_provision": 63721, "net_income": -40100483, "net_income_to_common": -40100483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6374333, "total_current_assets": 22210602, "total_assets": 79841859, "short_term_debt": 2441485, "long_term_debt": null, "total_debt": 3595826, "total_liabilities": 44188119, "total_equity": 35653740, "shares_outstanding": 65716286000, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -18398201, "capital_expenditure": 57877214, "free_cash_flow": 39479013, "dividends_paid": null, "share_repurchases": -1780619, "shares_issued": 77852707, "net_debt_issued": -3408834 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96198101, "cost_of_revenue": 80924985, "gross_profit": 15273116, "ebit": -54987398, "ebitda": -51002537, "pretax_income": -55558358, "tax_provision": null, "net_income": -48750907, "net_income_to_common": -48750907, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13148980, "total_current_assets": 36472572, "total_assets": 81954104, "short_term_debt": 10732077, "long_term_debt": 9908784, "total_debt": 22695304, "total_liabilities": 69949856, "total_equity": 12004248, "shares_outstanding": 27897987, "goodwill_and_intangibles": 27970715 }, "cash_flow": { "operating_cash_flow": -30570244, "capital_expenditure": 5115, "free_cash_flow": -30565129, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 9865058, "net_debt_issued": 7602185 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14503721, "cost_of_revenue": 9361690, "gross_profit": 5142031, "ebit": -17281551, "ebitda": -16742836, "pretax_income": -17610652, "tax_provision": 94320, "net_income": -17704972, "net_income_to_common": -17704972, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4195659, "total_current_assets": 38840656, "total_assets": 68214519, "short_term_debt": 9949749, "long_term_debt": null, "total_debt": 12760526, "total_liabilities": 50480326, "total_equity": 17734193, "shares_outstanding": 97334103, "goodwill_and_intangibles": 16600074 }, "cash_flow": { "operating_cash_flow": -6419263, "capital_expenditure": 1003163, "free_cash_flow": -5416100, "dividends_paid": null, "share_repurchases": -770223, "shares_issued": null, "net_debt_issued": 7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14503721, "cost_of_revenue": 9361690, "gross_profit": 5142031, "ebit": -17281551, "ebitda": -16742836, "pretax_income": -17610652, "tax_provision": 94320, "net_income": -17704972, "net_income_to_common": -17704972, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4195659, "total_current_assets": 38840656, "total_assets": 68214519, "short_term_debt": 9949749, "long_term_debt": null, "total_debt": 12760526, "total_liabilities": 50480326, "total_equity": 17734193, "shares_outstanding": 97334103, "goodwill_and_intangibles": 16600074 }, "cash_flow": { "operating_cash_flow": -6419263, "capital_expenditure": 1003163, "free_cash_flow": -5416100, "dividends_paid": null, "share_repurchases": -770223, "shares_issued": null, "net_debt_issued": 7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14503721, "cost_of_revenue": 9361690, "gross_profit": 5142031, "ebit": -17281551, "ebitda": -16742836, "pretax_income": -17610652, "tax_provision": 94320, "net_income": -17704972, "net_income_to_common": -17704972, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4195659, "total_current_assets": 38840656, "total_assets": 68214519, "short_term_debt": 9949749, "long_term_debt": null, "total_debt": 12760526, "total_liabilities": 50480326, "total_equity": 17734193, "shares_outstanding": 97334103, "goodwill_and_intangibles": 16600074 }, "cash_flow": { "operating_cash_flow": -6419263, "capital_expenditure": 1003163, "free_cash_flow": -5416100, "dividends_paid": null, "share_repurchases": -770223, "shares_issued": null, "net_debt_issued": 7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14503721, "cost_of_revenue": 9361690, "gross_profit": 5142031, "ebit": -17281551, "ebitda": -16742836, "pretax_income": -17610652, "tax_provision": 94320, "net_income": -17704972, "net_income_to_common": -17704972, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4195659, "total_current_assets": 38840656, "total_assets": 68214519, "short_term_debt": 9949749, "long_term_debt": null, "total_debt": 12760526, "total_liabilities": 50480326, "total_equity": 17734193, "shares_outstanding": 97334103, "goodwill_and_intangibles": 16600074 }, "cash_flow": { "operating_cash_flow": -6419263, "capital_expenditure": 1003163, "free_cash_flow": -5416100, "dividends_paid": null, "share_repurchases": -770223, "shares_issued": null, "net_debt_issued": 7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14503721, "cost_of_revenue": 9361690, "gross_profit": 5142031, "ebit": -17281551, "ebitda": -16742836, "pretax_income": -17610652, "tax_provision": 94320, "net_income": -17704972, "net_income_to_common": -17704972, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4195659, "total_current_assets": 38840656, "total_assets": 68214519, "short_term_debt": 9949749, "long_term_debt": null, "total_debt": 12760526, "total_liabilities": 50480326, "total_equity": 17734193, "shares_outstanding": 97334103, "goodwill_and_intangibles": 16600074 }, "cash_flow": { "operating_cash_flow": -6419263, "capital_expenditure": 1003163, "free_cash_flow": -5416100, "dividends_paid": null, "share_repurchases": -770223, "shares_issued": null, "net_debt_issued": 7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14503721, "cost_of_revenue": 9361690, "gross_profit": 5142031, "ebit": -17281551, "ebitda": -16742836, "pretax_income": -17610652, "tax_provision": 94320, "net_income": -17704972, "net_income_to_common": -17704972, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4195659, "total_current_assets": 38840656, "total_assets": 68214519, "short_term_debt": 9949749, "long_term_debt": null, "total_debt": 12760526, "total_liabilities": 50480326, "total_equity": 17734193, "shares_outstanding": 97334103, "goodwill_and_intangibles": 16600074 }, "cash_flow": { "operating_cash_flow": -6419262, "capital_expenditure": 3168, "free_cash_flow": -6416094, "dividends_paid": null, "share_repurchases": -770223, "shares_issued": null, "net_debt_issued": 7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14503721, "cost_of_revenue": 9361690, "gross_profit": 5142031, "ebit": -2051284, "ebitda": -1512569, "pretax_income": -17610652, "tax_provision": 94320, "net_income": -17704972, "net_income_to_common": -17704972, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4195659, "total_current_assets": 38840656, "total_assets": 68214519, "short_term_debt": 9949749, "long_term_debt": null, "total_debt": 12760526, "total_liabilities": 50480326, "total_equity": 17734193, "shares_outstanding": 97334103, "goodwill_and_intangibles": 16600074 }, "cash_flow": { "operating_cash_flow": -6419262, "capital_expenditure": 3168, "free_cash_flow": -6416094, "dividends_paid": null, "share_repurchases": -770223, "shares_issued": null, "net_debt_issued": 7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18456656, "cost_of_revenue": 9983230, "gross_profit": 8473426, "ebit": -159642, "ebitda": 339389, "pretax_income": -28120673, "tax_provision": null, "net_income": -31118090, "net_income_to_common": -31118090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4604781, "total_current_assets": 22210602, "total_assets": 79302381, "short_term_debt": 2744870, "long_term_debt": null, "total_debt": 4340696, "total_liabilities": 43648641, "total_equity": 35653740, "shares_outstanding": 97027964, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -1143084, "capital_expenditure": 375101, "free_cash_flow": -767983, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 456719 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18456656, "cost_of_revenue": 9983230, "gross_profit": 8473426, "ebit": -159642, "ebitda": 339389, "pretax_income": -28120673, "tax_provision": null, "net_income": -31118090, "net_income_to_common": -31118090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4604781, "total_current_assets": 22210602, "total_assets": 79302381, "short_term_debt": 2744870, "long_term_debt": null, "total_debt": 4340696, "total_liabilities": 43648641, "total_equity": 35653740, "shares_outstanding": 97027964, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -1143084, "capital_expenditure": 375101, "free_cash_flow": -767983, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 456719 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18456656, "cost_of_revenue": 9983230, "gross_profit": 8473426, "ebit": -159642, "ebitda": 339389, "pretax_income": -28120673, "tax_provision": null, "net_income": -31118090, "net_income_to_common": -31118090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4604781, "total_current_assets": 22210602, "total_assets": 79302381, "short_term_debt": 2744870, "long_term_debt": null, "total_debt": 4340696, "total_liabilities": 43648641, "total_equity": 35653740, "shares_outstanding": 97027964, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -1143084, "capital_expenditure": 375101, "free_cash_flow": -767983, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 456719 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18456656, "cost_of_revenue": 9983230, "gross_profit": 8473426, "ebit": -159642, "ebitda": 339389, "pretax_income": -28120673, "tax_provision": null, "net_income": -31118090, "net_income_to_common": -31118090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4604781, "total_current_assets": 22210602, "total_assets": 79302381, "short_term_debt": 2744870, "long_term_debt": null, "total_debt": 4340696, "total_liabilities": 43648641, "total_equity": 35653740, "shares_outstanding": 97027964, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -1143084, "capital_expenditure": 375101, "free_cash_flow": -767983, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 456719 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18456656, "cost_of_revenue": 9983230, "gross_profit": 8473426, "ebit": -159642, "ebitda": 339389, "pretax_income": -28120673, "tax_provision": null, "net_income": -31118090, "net_income_to_common": -31118090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4604781, "total_current_assets": 22210602, "total_assets": 79302381, "short_term_debt": 2744870, "long_term_debt": null, "total_debt": 4340696, "total_liabilities": 43648641, "total_equity": 35653740, "shares_outstanding": 97027964, "goodwill_and_intangibles": 13272644 }, "cash_flow": { "operating_cash_flow": -1143084, "capital_expenditure": 375101, "free_cash_flow": -767983, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 456719 } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }