{ "ticker": { "uuid": "1c84c793-fab4-43e5-ab60-94edc1bd71b6", "symbol": "MRDN", "name": "Meridian 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/1c84c793-fab4-43e5-ab60-94edc1bd71b6/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c84c793-fab4-43e5-ab60-94edc1bd71b6/" }, "latest_snapshot": { "ticker": { "uuid": "1c84c793-fab4-43e5-ab60-94edc1bd71b6", "symbol": "MRDN", "name": "Meridian 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/1c84c793-fab4-43e5-ab60-94edc1bd71b6/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c84c793-fab4-43e5-ab60-94edc1bd71b6/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.3, "value": 0.69, "quality": 0.13, "momentum": 0.09, "coverage": 0.879, "confidence": 0.842, "delta": 0 }, "headline_factors": { "price": 13.26, "market_cap": 167771049.42, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0161, "roe": -1.7937, "piotroski_f_score": 4, "momentum_12_1": -0.3247, "volatility_252d": 1.0799 }, "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": 0.1997, "shareholder_yield": -0.0161 }, "quality": { "roe": -1.7937, "roic": -1.3175, "gross_margin": 0.5646, "fcf_margin": 0.1807, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1258, "eps_growth_1y": null, "fcf_growth_1y": -0.3263 }, "momentum": { "price_return_12m": -0.3262, "momentum_12_1": -0.3247, "relative_strength": -0.5425 }, "scores": { "value_percentile": 0.69, "quality_percentile": 0.13, "momentum_percentile": 0.09, "growth_composite": 28, "yield_composite": 79, "overall_composite": 70, "os_score": 0.3, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.25, "os": 0.29, "value": 0.7, "quality": 0.13, "momentum": 0.04, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0174, "roe": -1.7937, "momentum_12_1": -0.4167 }, { "week_end_date": "2026-06-14", "price": 14.32, "os": 0.27, "value": 0.67, "quality": 0.14, "momentum": 0.05, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0149, "roe": -1.7937, "momentum_12_1": -0.4358 }, { "week_end_date": "2026-06-21", "price": 14.32, "os": 0.28, "value": 0.67, "quality": 0.13, "momentum": 0.08, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0149, "roe": -1.7937, "momentum_12_1": -0.4731 }, { "week_end_date": "2026-06-28", "price": 13.29, "os": 0.27, "value": 0.69, "quality": 0.14, "momentum": 0.04, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.016, "roe": -1.7937, "momentum_12_1": -0.4555 }, { "week_end_date": "2026-07-05", "price": 13.57, "os": 0.29, "value": 0.69, "quality": 0.14, "momentum": 0.07, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0157, "roe": -1.7937, "momentum_12_1": -0.4065 }, { "week_end_date": "2026-07-12", "price": 14.08, "os": 0.31, "value": 0.67, "quality": 0.14, "momentum": 0.15, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0151, "roe": -1.7937, "momentum_12_1": -0.3477 }, { "week_end_date": "2026-07-19", "price": 13.52, "os": 0.3, "value": 0.69, "quality": 0.13, "momentum": 0.09, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0157, "roe": -1.7937, "momentum_12_1": -0.2811 }, { "week_end_date": "2026-07-26", "price": 13.26, "os": 0.3, "value": 0.69, "quality": 0.13, "momentum": 0.09, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0161, "roe": -1.7937, "momentum_12_1": -0.3247 } ], "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": 182863373, "cost_of_revenue": 79406653, "gross_profit": 103456720, "ebit": -92609486, "ebitda": -77459304, "pretax_income": -97188330, "tax_provision": -5206194, "net_income": -89897850, "net_income_to_common": -89897850, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 13237543, "long_term_debt": 6590907, "total_debt": 23394731, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 11589076, "goodwill_and_intangibles": 34914921 }, "cash_flow": { "operating_cash_flow": 25358108, "capital_expenditure": 13649379, "free_cash_flow": 39007487, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 2960897, "net_debt_issued": -22097840 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 182863373, "cost_of_revenue": 79406653, "gross_profit": 103456720, "ebit": -92609486, "ebitda": -77459304, "pretax_income": -97188330, "tax_provision": -5206194, "net_income": -89897850, "net_income_to_common": -89897850, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 13237543, "long_term_debt": 6590907, "total_debt": 23394731, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 11589076, "goodwill_and_intangibles": 34914921 }, "cash_flow": { "operating_cash_flow": 25358108, "capital_expenditure": 13649379, "free_cash_flow": 39007487, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 2960897, "net_debt_issued": -22097840 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 182863373, "cost_of_revenue": 79406653, "gross_profit": 103456720, "ebit": -92609486, "ebitda": -77459304, "pretax_income": -97188330, "tax_provision": -5206194, "net_income": -89897850, "net_income_to_common": -89897850, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 13237543, "long_term_debt": 6590907, "total_debt": 23394731, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 11589076, "goodwill_and_intangibles": 34914921 }, "cash_flow": { "operating_cash_flow": 25358108, "capital_expenditure": 13649379, "free_cash_flow": 39007487, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 2960897, "net_debt_issued": -22097840 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 182863373, "cost_of_revenue": 79406653, "gross_profit": 103456720, "ebit": -92609486, "ebitda": -77459304, "pretax_income": -97188330, "tax_provision": -5206194, "net_income": -89897850, "net_income_to_common": -89897850, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 13237543, "long_term_debt": 6590907, "total_debt": 23394731, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 11589076, "goodwill_and_intangibles": 34914921 }, "cash_flow": { "operating_cash_flow": 25358108, "capital_expenditure": 13649379, "free_cash_flow": 39007487, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 2960897, "net_debt_issued": -22097840 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 182863373, "cost_of_revenue": 79406653, "gross_profit": 103456720, "ebit": -92609486, "ebitda": -77459304, "pretax_income": -97188330, "tax_provision": -5206194, "net_income": -89897850, "net_income_to_common": -89897850, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 13237543, "long_term_debt": 6590907, "total_debt": 23394731, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 11589076, "goodwill_and_intangibles": 34914921 }, "cash_flow": { "operating_cash_flow": 25358108, "capital_expenditure": 13649379, "free_cash_flow": 39007487, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 2960897, "net_debt_issued": -22097840 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 182863373, "cost_of_revenue": 79406653, "gross_profit": 103456720, "ebit": -92609486, "ebitda": -77459304, "pretax_income": -97188330, "tax_provision": -5206194, "net_income": -89897850, "net_income_to_common": -89897850, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 15894051, "long_term_debt": 6590907, "total_debt": 23391309, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 11589076, "goodwill_and_intangibles": 61378886 }, "cash_flow": { "operating_cash_flow": 25358108, "capital_expenditure": 13649379, "free_cash_flow": 39007487, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 2960897, "net_debt_issued": -22097840 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 182863373, "cost_of_revenue": 79406653, "gross_profit": 103456720, "ebit": -92609486, "ebitda": -77459304, "pretax_income": -97188330, "tax_provision": -5206194, "net_income": -89897850, "net_income_to_common": -89897850, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 13237543, "long_term_debt": 6590907, "total_debt": 23391309, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 11589076, "goodwill_and_intangibles": 61378886 }, "cash_flow": { "operating_cash_flow": 25358108, "capital_expenditure": 13649379, "free_cash_flow": 39007487, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 2960897, "net_debt_issued": -22097840 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 151115532, "cost_of_revenue": 62543407, "gross_profit": 88572125, "ebit": 4729806, "ebitda": 15519997, "pretax_income": 1208518, "tax_provision": 2618367, "net_income": -1480249, "net_income_to_common": -1480249, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30125944, "total_current_assets": 45066481, "total_assets": 213717593, "short_term_debt": 19754102, "long_term_debt": 14364246, "total_debt": 39348543, "total_liabilities": 104767013, "total_equity": 105072994, "shares_outstanding": 9459309, "goodwill_and_intangibles": 127642576 }, "cash_flow": { "operating_cash_flow": 23916426, "capital_expenditure": 21991939, "free_cash_flow": 45908365, "dividends_paid": 769534, "share_repurchases": -123101, "shares_issued": 0, "net_debt_issued": 19822545 } } ], "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": 50103870, "cost_of_revenue": 21959630, "gross_profit": 28144240, "ebit": 3218017, "ebitda": 5679147, "pretax_income": 2864291, "tax_provision": 696134, "net_income": 2260795, "net_income_to_common": 2260795, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16234441, "total_current_assets": 30482524, "total_assets": 111867270, "short_term_debt": 10730397, "long_term_debt": 4854214, "total_debt": 18892040, "total_liabilities": 61436870, "total_equity": 48729738, "shares_outstanding": 12785352, "goodwill_and_intangibles": 35070728 }, "cash_flow": { "operating_cash_flow": 5155437, "capital_expenditure": 1405432, "free_cash_flow": 6560869, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4572342 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50103870, "cost_of_revenue": 21959630, "gross_profit": 28144240, "ebit": 3218017, "ebitda": 5679147, "pretax_income": 2864291, "tax_provision": 696134, "net_income": 2260795, "net_income_to_common": 2260795, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16234441, "total_current_assets": 30482524, "total_assets": 111867270, "short_term_debt": 10730397, "long_term_debt": 4854214, "total_debt": 18892040, "total_liabilities": 61436870, "total_equity": 48729738, "shares_outstanding": 12785352, "goodwill_and_intangibles": 35070728 }, "cash_flow": { "operating_cash_flow": 5155437, "capital_expenditure": 1405432, "free_cash_flow": 6560869, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4572342 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50103870, "cost_of_revenue": 21959630, "gross_profit": 28144240, "ebit": 3218017, "ebitda": 5679147, "pretax_income": 2864291, "tax_provision": 696134, "net_income": 2260795, "net_income_to_common": 2260795, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16234441, "total_current_assets": 30482524, "total_assets": 111867270, "short_term_debt": 10730397, "long_term_debt": 4854214, "total_debt": 18892040, "total_liabilities": 61436870, "total_equity": 48729738, "shares_outstanding": 12785352, "goodwill_and_intangibles": 35070728 }, "cash_flow": { "operating_cash_flow": 5155437, "capital_expenditure": 1405432, "free_cash_flow": 6560869, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4572342 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50103870, "cost_of_revenue": 21959630, "gross_profit": 28144240, "ebit": 3218017, "ebitda": 5679147, "pretax_income": 2864291, "tax_provision": 696134, "net_income": 2260795, "net_income_to_common": 2260795, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16234441, "total_current_assets": 30482524, "total_assets": 111867270, "short_term_debt": 10730397, "long_term_debt": 4854214, "total_debt": 18892040, "total_liabilities": 61436870, "total_equity": 48729738, "shares_outstanding": 12785352, "goodwill_and_intangibles": 35070728 }, "cash_flow": { "operating_cash_flow": 5155437, "capital_expenditure": 1405432, "free_cash_flow": 6560869, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4572342 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50103870, "cost_of_revenue": 21959630, "gross_profit": 28144240, "ebit": 3218017, "ebitda": 5679147, "pretax_income": 2864291, "tax_provision": 696134, "net_income": 2260795, "net_income_to_common": 2260795, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16234441, "total_current_assets": 30482524, "total_assets": 111867270, "short_term_debt": 10730397, "long_term_debt": 4854214, "total_debt": 18892040, "total_liabilities": 61436870, "total_equity": 48729738, "shares_outstanding": 12785352, "goodwill_and_intangibles": 35070728 }, "cash_flow": { "operating_cash_flow": 5155437, "capital_expenditure": 1405432, "free_cash_flow": 6560869, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4572342 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50103870, "cost_of_revenue": 21959630, "gross_profit": 28144240, "ebit": 3157124, "ebitda": 5618254, "pretax_income": 2864291, "tax_provision": 696134, "net_income": 2260795, "net_income_to_common": 2260795, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16234441, "total_current_assets": 30482524, "total_assets": 111867270, "short_term_debt": 13428533, "long_term_debt": 4854214, "total_debt": 18888699, "total_liabilities": 61436870, "total_equity": 48729738, "shares_outstanding": 12785352, "goodwill_and_intangibles": 61297422 }, "cash_flow": { "operating_cash_flow": 5155437, "capital_expenditure": 1405432, "free_cash_flow": 6560869, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4572342 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50103870, "cost_of_revenue": 21959630, "gross_profit": 28144240, "ebit": 3157124, "ebitda": 5618254, "pretax_income": 2864291, "tax_provision": 696134, "net_income": 2260795, "net_income_to_common": 2260795, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16234441, "total_current_assets": 30482524, "total_assets": 111867270, "short_term_debt": 10730397, "long_term_debt": 4854214, "total_debt": 18888699, "total_liabilities": 61436870, "total_equity": 48729738, "shares_outstanding": 12785352, "goodwill_and_intangibles": 61297422 }, "cash_flow": { "operating_cash_flow": 5155437, "capital_expenditure": 1405432, "free_cash_flow": 6560869, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4572342 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 49578644, "cost_of_revenue": 21081327, "gross_profit": 28497317, "ebit": -92852805, "ebitda": -89089911, "pretax_income": -93967984, "tax_provision": -5562154, "net_income": -86647911, "net_income_to_common": -86647911, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 13237543, "long_term_debt": 6590907, "total_debt": 23394731, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 12641073, "goodwill_and_intangibles": 34914921 }, "cash_flow": { "operating_cash_flow": 8208513, "capital_expenditure": 995524, "free_cash_flow": 9204037, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 1268467, "net_debt_issued": -3280818 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 49578644, "cost_of_revenue": 21081327, "gross_profit": 28497317, "ebit": -92852805, "ebitda": -89089911, "pretax_income": -93967984, "tax_provision": -5562154, "net_income": -86647911, "net_income_to_common": -86647911, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 13237543, "long_term_debt": 6590907, "total_debt": 23394731, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 12641073, "goodwill_and_intangibles": 34914921 }, "cash_flow": { "operating_cash_flow": 8208513, "capital_expenditure": 995524, "free_cash_flow": 9204037, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 1268467, "net_debt_issued": -3280818 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 49578644, "cost_of_revenue": 21081327, "gross_profit": 28497317, "ebit": -92852805, "ebitda": -89089911, "pretax_income": -93967984, "tax_provision": -5562154, "net_income": -86647911, "net_income_to_common": -86647911, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 13237543, "long_term_debt": 6590907, "total_debt": 23394731, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 12641073, "goodwill_and_intangibles": 34914921 }, "cash_flow": { "operating_cash_flow": 8208513, "capital_expenditure": 995524, "free_cash_flow": 9204037, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 1268467, "net_debt_issued": -3280818 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 49578644, "cost_of_revenue": 21081327, "gross_profit": 28497317, "ebit": -92852805, "ebitda": -89089911, "pretax_income": -93967984, "tax_provision": -5562154, "net_income": -86647911, "net_income_to_common": -86647911, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 13237543, "long_term_debt": 6590907, "total_debt": 23394731, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 12641073, "goodwill_and_intangibles": 34914921 }, "cash_flow": { "operating_cash_flow": 8208513, "capital_expenditure": 995524, "free_cash_flow": 9204037, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 1268467, "net_debt_issued": -3280818 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 49578644, "cost_of_revenue": 21081327, "gross_profit": 28497317, "ebit": -92852805, "ebitda": -89089911, "pretax_income": -93967984, "tax_provision": -5562154, "net_income": -86647911, "net_income_to_common": -86647911, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18078300, "total_current_assets": 35438153, "total_assets": 118078800, "short_term_debt": 13237543, "long_term_debt": 6590907, "total_debt": 23394731, "total_liabilities": 69740174, "total_equity": 46545326, "shares_outstanding": 12641073, "goodwill_and_intangibles": 34914921 }, "cash_flow": { "operating_cash_flow": 8208513, "capital_expenditure": 995524, "free_cash_flow": 9204037, "dividends_paid": 144782, "share_repurchases": -122778, "shares_issued": 1268467, "net_debt_issued": -3280818 } } ] }, "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/" }, { "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 } }