{ "ticker": { "uuid": "086a6c0b-4841-42ce-b7c1-be0ed4146e03", "symbol": "NAII", "name": "Natural Alternatives International", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/086a6c0b-4841-42ce-b7c1-be0ed4146e03/", "api_url": "https://sharemaestro.com/factors/api/tickers/086a6c0b-4841-42ce-b7c1-be0ed4146e03/" }, "latest_snapshot": { "ticker": { "uuid": "086a6c0b-4841-42ce-b7c1-be0ed4146e03", "symbol": "NAII", "name": "Natural Alternatives International", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/086a6c0b-4841-42ce-b7c1-be0ed4146e03/", "api_url": "https://sharemaestro.com/factors/api/tickers/086a6c0b-4841-42ce-b7c1-be0ed4146e03/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.49, "value": 0.48, "quality": 0.47, "momentum": 0.49, "coverage": 0.818, "confidence": 0.784, "delta": -2 }, "headline_factors": { "price": 2.4, "market_cap": 15060549.6, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0059, "roe": -0.2277, "piotroski_f_score": 4, "momentum_12_1": -0.3398, "volatility_252d": 0.5895 }, "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": 0.0002, "shareholder_yield": 0.0059 }, "quality": { "roe": -0.2277, "roic": -0.0415, "gross_margin": 0.0704, "fcf_margin": 0.0001, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1236, "eps_growth_1y": null, "fcf_growth_1y": -0.9954 }, "momentum": { "price_return_12m": -0.337, "momentum_12_1": -0.3398, "relative_strength": -0.5532 }, "scores": { "value_percentile": 0.48, "quality_percentile": 0.47, "momentum_percentile": 0.49, "growth_composite": 51, "yield_composite": 51, "overall_composite": 51, "os_score": 0.49, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.5, "os": 0.77, "value": 0.63, "quality": 0.61, "momentum": 0.63, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0057, "roe": -0.2277, "momentum_12_1": -0.2204 }, { "week_end_date": "2026-06-14", "price": 2.46, "os": 0.77, "value": 0.63, "quality": 0.61, "momentum": 0.63, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0058, "roe": -0.2277, "momentum_12_1": -0.2222 }, { "week_end_date": "2026-06-21", "price": 2.67, "os": 0.55, "value": 0.51, "quality": 0.5, "momentum": 0.51, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0053, "roe": -0.2277, "momentum_12_1": -0.2296 }, { "week_end_date": "2026-06-28", "price": 2.39, "os": 0.53, "value": 0.51, "quality": 0.49, "momentum": 0.49, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0059, "roe": -0.2277, "momentum_12_1": -0.2112 }, { "week_end_date": "2026-07-05", "price": 2.37, "os": 0.57, "value": 0.52, "quality": 0.51, "momentum": 0.52, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.006, "roe": -0.2277, "momentum_12_1": -0.2308 }, { "week_end_date": "2026-07-12", "price": 2.23, "os": 0.41, "value": 0.44, "quality": 0.43, "momentum": 0.46, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0064, "roe": -0.2277, "momentum_12_1": -0.2951 }, { "week_end_date": "2026-07-19", "price": 2.22, "os": 0.47, "value": 0.48, "quality": 0.46, "momentum": 0.47, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0064, "roe": -0.2277, "momentum_12_1": -0.235 }, { "week_end_date": "2026-07-26", "price": 2.4, "os": 0.49, "value": 0.48, "quality": 0.47, "momentum": 0.49, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0059, "roe": -0.2277, "momentum_12_1": -0.3398 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129860000, "cost_of_revenue": 120571000, "gross_profit": 9289000, "ebit": -7260000, "ebitda": -2700000, "pretax_income": -10740000, "tax_provision": 2835000, "net_income": -13575000, "net_income_to_common": -13575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12325000, "total_current_assets": 59276000, "total_assets": 151939000, "short_term_debt": 4432000, "long_term_debt": 8628000, "total_debt": 59030000, "total_liabilities": 83513000, "total_equity": 68426000, "shares_outstanding": 5947000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5932000, "capital_expenditure": 3614000, "free_cash_flow": 9546000, "dividends_paid": null, "share_repurchases": -178000, "shares_issued": null, "net_debt_issued": -296000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129860000, "cost_of_revenue": 120571000, "gross_profit": 9289000, "ebit": -7260000, "ebitda": -2700000, "pretax_income": -10740000, "tax_provision": 2835000, "net_income": -13575000, "net_income_to_common": -13575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12325000, "total_current_assets": 59276000, "total_assets": 151939000, "short_term_debt": 4432000, "long_term_debt": 8628000, "total_debt": 59030000, "total_liabilities": 83513000, "total_equity": 68426000, "shares_outstanding": 5947000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5932000, "capital_expenditure": 3614000, "free_cash_flow": 9546000, "dividends_paid": null, "share_repurchases": -178000, "shares_issued": null, "net_debt_issued": -296000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129860000, "cost_of_revenue": 120571000, "gross_profit": 9289000, "ebit": -7260000, "ebitda": -2700000, "pretax_income": -10740000, "tax_provision": 2835000, "net_income": -13575000, "net_income_to_common": -13575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12325000, "total_current_assets": 59276000, "total_assets": 151939000, "short_term_debt": 4432000, "long_term_debt": 8628000, "total_debt": 59030000, "total_liabilities": 83513000, "total_equity": 68426000, "shares_outstanding": 5947000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5932000, "capital_expenditure": 3614000, "free_cash_flow": 9546000, "dividends_paid": null, "share_repurchases": -178000, "shares_issued": null, "net_debt_issued": -296000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129860000, "cost_of_revenue": 120571000, "gross_profit": 9289000, "ebit": -7260000, "ebitda": -2700000, "pretax_income": -10740000, "tax_provision": 2835000, "net_income": -13575000, "net_income_to_common": -13575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12325000, "total_current_assets": 59276000, "total_assets": 151939000, "short_term_debt": 4432000, "long_term_debt": 8628000, "total_debt": 59030000, "total_liabilities": 83513000, "total_equity": 68426000, "shares_outstanding": 5947000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5932000, "capital_expenditure": 3614000, "free_cash_flow": 9546000, "dividends_paid": null, "share_repurchases": -178000, "shares_issued": null, "net_debt_issued": -296000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129860000, "cost_of_revenue": 120571000, "gross_profit": 9289000, "ebit": -7260000, "ebitda": -2700000, "pretax_income": -10740000, "tax_provision": 2835000, "net_income": -13575000, "net_income_to_common": -13575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12325000, "total_current_assets": 59276000, "total_assets": 151939000, "short_term_debt": 4432000, "long_term_debt": 8628000, "total_debt": 59030000, "total_liabilities": 83513000, "total_equity": 68426000, "shares_outstanding": 5947000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5932000, "capital_expenditure": 3614000, "free_cash_flow": 9546000, "dividends_paid": null, "share_repurchases": -178000, "shares_issued": null, "net_debt_issued": -296000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129860000, "cost_of_revenue": 120571000, "gross_profit": 9289000, "ebit": -7260000, "ebitda": -2700000, "pretax_income": -10740000, "tax_provision": 2835000, "net_income": -13575000, "net_income_to_common": -13575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12325000, "total_current_assets": 59276000, "total_assets": 151939000, "short_term_debt": 4432000, "long_term_debt": 8628000, "total_debt": 59030000, "total_liabilities": 83513000, "total_equity": 68426000, "shares_outstanding": 5947000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5932000, "capital_expenditure": 3614000, "free_cash_flow": 9546000, "dividends_paid": null, "share_repurchases": -178000, "shares_issued": null, "net_debt_issued": -296000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129860000, "cost_of_revenue": 120571000, "gross_profit": 9289000, "ebit": -7260000, "ebitda": -2700000, "pretax_income": -10740000, "tax_provision": 2835000, "net_income": -13575000, "net_income_to_common": -13575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12325000, "total_current_assets": 59276000, "total_assets": 151939000, "short_term_debt": 4432000, "long_term_debt": 8628000, "total_debt": 59030000, "total_liabilities": 83513000, "total_equity": 68426000, "shares_outstanding": 5947000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5932000, "capital_expenditure": 3614000, "free_cash_flow": 9546000, "dividends_paid": null, "share_repurchases": -178000, "shares_issued": null, "net_debt_issued": -296000 } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 113796000, "cost_of_revenue": 106931000, "gross_profit": 6865000, "ebit": -9103000, "ebitda": -4456000, "pretax_income": -9464000, "tax_provision": -2247000, "net_income": -7217000, "net_income_to_common": -7217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11981000, "total_current_assets": 61610000, "total_assets": 162342000, "short_term_debt": 4890000, "long_term_debt": 8933000, "total_debt": 60291000, "total_liabilities": 79747000, "total_equity": 82595000, "shares_outstanding": 5870974, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1497000, "capital_expenditure": 3017000, "free_cash_flow": 1520000, "dividends_paid": null, "share_repurchases": -221000, "shares_issued": null, "net_debt_issued": 3112000 } } ], "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": 35295000, "cost_of_revenue": 35099000, "gross_profit": 196000, "ebit": -3973000, "ebitda": -2773000, "pretax_income": -4243000, "tax_provision": 68000, "net_income": -4311000, "net_income_to_common": -4311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9196000, "total_current_assets": 63995000, "total_assets": 154880000, "short_term_debt": 12672000, "long_term_debt": 8392000, "total_debt": 65168000, "total_liabilities": 91770000, "total_equity": 63110000, "shares_outstanding": 6025463, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2503000, "capital_expenditure": 1100000, "free_cash_flow": 3603000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 35295000, "cost_of_revenue": 35099000, "gross_profit": 196000, "ebit": -3973000, "ebitda": -2773000, "pretax_income": -4243000, "tax_provision": 68000, "net_income": -4311000, "net_income_to_common": -4311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9196000, "total_current_assets": 63995000, "total_assets": 154880000, "short_term_debt": 12672000, "long_term_debt": 8392000, "total_debt": 65168000, "total_liabilities": 91770000, "total_equity": 63110000, "shares_outstanding": 6025463, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2503000, "capital_expenditure": 1100000, "free_cash_flow": 3603000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 35295000, "cost_of_revenue": 35099000, "gross_profit": 196000, "ebit": -3973000, "ebitda": -2773000, "pretax_income": -4243000, "tax_provision": 68000, "net_income": -4311000, "net_income_to_common": -4311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9196000, "total_current_assets": 63995000, "total_assets": 154880000, "short_term_debt": 12672000, "long_term_debt": 8392000, "total_debt": 65168000, "total_liabilities": 91770000, "total_equity": 63110000, "shares_outstanding": 6025463, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2503000, "capital_expenditure": 1100000, "free_cash_flow": 3603000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 35295000, "cost_of_revenue": 35099000, "gross_profit": 196000, "ebit": -3973000, "ebitda": -2773000, "pretax_income": -4243000, "tax_provision": 68000, "net_income": -4311000, "net_income_to_common": -4311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9196000, "total_current_assets": 63995000, "total_assets": 154880000, "short_term_debt": 12672000, "long_term_debt": 8392000, "total_debt": 65168000, "total_liabilities": 91770000, "total_equity": 63110000, "shares_outstanding": 6025463, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2503000, "capital_expenditure": 1100000, "free_cash_flow": 3603000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 35295000, "cost_of_revenue": 35099000, "gross_profit": 196000, "ebit": -3973000, "ebitda": -2773000, "pretax_income": -4243000, "tax_provision": 68000, "net_income": -4311000, "net_income_to_common": -4311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9196000, "total_current_assets": 63995000, "total_assets": 154880000, "short_term_debt": 12672000, "long_term_debt": 8392000, "total_debt": 65168000, "total_liabilities": 91770000, "total_equity": 63110000, "shares_outstanding": 6025463, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2503000, "capital_expenditure": 1100000, "free_cash_flow": 3603000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 35295000, "cost_of_revenue": 35099000, "gross_profit": 196000, "ebit": -3973000, "ebitda": -2773000, "pretax_income": -4243000, "tax_provision": 68000, "net_income": -4311000, "net_income_to_common": -4311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9196000, "total_current_assets": 63995000, "total_assets": 154880000, "short_term_debt": 12672000, "long_term_debt": 8392000, "total_debt": 65168000, "total_liabilities": 91770000, "total_equity": 63110000, "shares_outstanding": 6025463, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2503000, "capital_expenditure": 1100000, "free_cash_flow": 3603000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 35295000, "cost_of_revenue": 35099000, "gross_profit": 196000, "ebit": -4101000, "ebitda": -2901000, "pretax_income": -4243000, "tax_provision": 68000, "net_income": -4311000, "net_income_to_common": -4311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9196000, "total_current_assets": 63995000, "total_assets": 154880000, "short_term_debt": 12672000, "long_term_debt": 8392000, "total_debt": 65168000, "total_liabilities": 91770000, "total_equity": 63110000, "shares_outstanding": 6025463, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2503000, "capital_expenditure": 1100000, "free_cash_flow": 3603000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": null, "net_debt_issued": -76000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34504000, "cost_of_revenue": 32304000, "gross_profit": 2200000, "ebit": -2105000, "ebitda": -939000, "pretax_income": -2329000, "tax_provision": 224000, "net_income": -2553000, "net_income_to_common": -2553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3753000, "total_current_assets": 61516000, "total_assets": 153301000, "short_term_debt": 8436000, "long_term_debt": 8471000, "total_debt": 106507000, "total_liabilities": 86255000, "total_equity": 67046000, "shares_outstanding": 6007793, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6330000, "capital_expenditure": 934000, "free_cash_flow": -5396000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3273000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34504000, "cost_of_revenue": 32304000, "gross_profit": 2200000, "ebit": -2105000, "ebitda": -939000, "pretax_income": -2329000, "tax_provision": 224000, "net_income": -2553000, "net_income_to_common": -2553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3753000, "total_current_assets": 61516000, "total_assets": 153301000, "short_term_debt": 8436000, "long_term_debt": 8471000, "total_debt": 106507000, "total_liabilities": 86255000, "total_equity": 67046000, "shares_outstanding": 6007793, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6330000, "capital_expenditure": 934000, "free_cash_flow": -5396000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3273000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34504000, "cost_of_revenue": 32304000, "gross_profit": 2200000, "ebit": -2105000, "ebitda": -939000, "pretax_income": -2329000, "tax_provision": 224000, "net_income": -2553000, "net_income_to_common": -2553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3753000, "total_current_assets": 61516000, "total_assets": 153301000, "short_term_debt": 8436000, "long_term_debt": 8471000, "total_debt": 106507000, "total_liabilities": 86255000, "total_equity": 67046000, "shares_outstanding": 6007793, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6330000, "capital_expenditure": 934000, "free_cash_flow": -5396000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3273000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34504000, "cost_of_revenue": 32304000, "gross_profit": 2200000, "ebit": -2105000, "ebitda": -939000, "pretax_income": -2329000, "tax_provision": 224000, "net_income": -2553000, "net_income_to_common": -2553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3753000, "total_current_assets": 61516000, "total_assets": 153301000, "short_term_debt": 8436000, "long_term_debt": 8471000, "total_debt": 106507000, "total_liabilities": 86255000, "total_equity": 67046000, "shares_outstanding": 6007793, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6330000, "capital_expenditure": 934000, "free_cash_flow": -5396000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3273000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34504000, "cost_of_revenue": 32304000, "gross_profit": 2200000, "ebit": -2105000, "ebitda": -939000, "pretax_income": -2329000, "tax_provision": 224000, "net_income": -2553000, "net_income_to_common": -2553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3753000, "total_current_assets": 61516000, "total_assets": 153301000, "short_term_debt": 8436000, "long_term_debt": 8471000, "total_debt": 106507000, "total_liabilities": 86255000, "total_equity": 67046000, "shares_outstanding": 6007793, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6330000, "capital_expenditure": 934000, "free_cash_flow": -5396000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3273000 } } ] }, "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "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 } }