{ "ticker": { "uuid": "244362c2-017b-4b9b-a32e-81fcdd45bf89", "symbol": "FBYD", "name": "Falcon's Beyond Global, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/244362c2-017b-4b9b-a32e-81fcdd45bf89/", "api_url": "https://sharemaestro.com/factors/api/tickers/244362c2-017b-4b9b-a32e-81fcdd45bf89/" }, "latest_snapshot": { "ticker": { "uuid": "244362c2-017b-4b9b-a32e-81fcdd45bf89", "symbol": "FBYD", "name": "Falcon's Beyond Global, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/244362c2-017b-4b9b-a32e-81fcdd45bf89/", "api_url": "https://sharemaestro.com/factors/api/tickers/244362c2-017b-4b9b-a32e-81fcdd45bf89/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.11, "value": 0.04, "quality": 0.23, "momentum": 0.84, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 10.49, "market_cap": 514137579.38, "pe_ratio": 49.9357, "earnings_yield": 0.0416, "ebitda_to_ev": 0.0425, "shareholder_yield": -0.023, "roe": 0.6903, "piotroski_f_score": 4, "momentum_12_1": 1.1037, "volatility_252d": 1.8088 }, "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": 49.9357, "ev_ebitda": 23.5389, "earnings_yield": 0.0416, "fcf_yield": -0.0515, "shareholder_yield": -0.023 }, "quality": { "roe": 0.6903, "roic": 0.5212, "gross_margin": 0.6812, "fcf_margin": -1.5157, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 1.6761, "eps_growth_1y": 7.5021, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.3766, "momentum_12_1": 1.1037, "relative_strength": 0.1604 }, "scores": { "value_percentile": 0.04, "quality_percentile": 0.23, "momentum_percentile": 0.84, "growth_composite": 2, "yield_composite": 91, "overall_composite": 89, "os_score": 0.11, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.68, "os": 0.12, "value": 0.02, "quality": 0.22, "momentum": 0.91, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 69.8814, "earnings_yield": 0.0302, "shareholder_yield": -0.0164, "roe": 0.6903, "momentum_12_1": 0.7388 }, { "week_end_date": "2026-06-14", "price": 14.76, "os": 0.12, "value": 0.02, "quality": 0.22, "momentum": 0.93, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 70.2622, "earnings_yield": 0.0301, "shareholder_yield": -0.0164, "roe": 0.6903, "momentum_12_1": 0.961 }, { "week_end_date": "2026-06-21", "price": 16.41, "os": 0.12, "value": 0.02, "quality": 0.22, "momentum": 0.96, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 78.1167, "earnings_yield": 0.0272, "shareholder_yield": -0.0147, "roe": 0.6903, "momentum_12_1": 1.9731 }, { "week_end_date": "2026-06-28", "price": 16.03, "os": 0.12, "value": 0.02, "quality": 0.23, "momentum": 0.89, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 76.3078, "earnings_yield": 0.0278, "shareholder_yield": -0.0151, "roe": 0.6903, "momentum_12_1": 1.7003 }, { "week_end_date": "2026-07-05", "price": 19.23, "os": 0.13, "value": 0.02, "quality": 0.22, "momentum": 0.96, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 91.5408, "earnings_yield": 0.0233, "shareholder_yield": -0.0126, "roe": 0.6903, "momentum_12_1": 1.553 }, { "week_end_date": "2026-07-12", "price": 14.73, "os": 0.14, "value": 0.02, "quality": 0.24, "momentum": 0.96, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 70.1194, "earnings_yield": 0.0301, "shareholder_yield": -0.0164, "roe": 0.6903, "momentum_12_1": 1.4462 }, { "week_end_date": "2026-07-19", "price": 11.1, "os": 0.11, "value": 0.04, "quality": 0.23, "momentum": 0.86, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 52.8395, "earnings_yield": 0.0394, "shareholder_yield": -0.0218, "roe": 0.6903, "momentum_12_1": 1.1535 }, { "week_end_date": "2026-07-26", "price": 10.49, "os": 0.11, "value": 0.04, "quality": 0.23, "momentum": 0.84, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 49.9357, "earnings_yield": 0.0416, "shareholder_yield": -0.023, "roe": 0.6903, "momentum_12_1": 1.1037 } ], "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": 14896000, "cost_of_revenue": 3952000, "gross_profit": 10944000, "ebit": 9694000, "ebitda": 10043000, "pretax_income": 6310000, "tax_provision": -2000, "net_income": 3391000, "net_income_to_common": 3391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 3615000, "long_term_debt": 12465000, "total_debt": 17980000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -24603000, "capital_expenditure": 153000, "free_cash_flow": -24450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11833000, "net_debt_issued": -5810000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14896000, "cost_of_revenue": 3952000, "gross_profit": 10944000, "ebit": 9694000, "ebitda": 10043000, "pretax_income": 6310000, "tax_provision": -2000, "net_income": 3391000, "net_income_to_common": 3391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 3615000, "long_term_debt": 12465000, "total_debt": 17980000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -24603000, "capital_expenditure": 153000, "free_cash_flow": -24450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11833000, "net_debt_issued": -5810000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14896000, "cost_of_revenue": 3952000, "gross_profit": 10944000, "ebit": 9694000, "ebitda": 10043000, "pretax_income": 6310000, "tax_provision": -2000, "net_income": 3391000, "net_income_to_common": 3391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 3615000, "long_term_debt": 12465000, "total_debt": 17980000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -24603000, "capital_expenditure": 153000, "free_cash_flow": -24450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11833000, "net_debt_issued": -5810000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14896000, "cost_of_revenue": 3952000, "gross_profit": 10944000, "ebit": 9694000, "ebitda": 10043000, "pretax_income": 6310000, "tax_provision": -2000, "net_income": 3391000, "net_income_to_common": 3391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 3615000, "long_term_debt": 12465000, "total_debt": 17980000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -24603000, "capital_expenditure": 153000, "free_cash_flow": -24450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11833000, "net_debt_issued": -5810000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14896000, "cost_of_revenue": 3952000, "gross_profit": 10944000, "ebit": 9694000, "ebitda": 10043000, "pretax_income": 6310000, "tax_provision": -2000, "net_income": 3391000, "net_income_to_common": 3391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 3615000, "long_term_debt": 12465000, "total_debt": 17980000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -24603000, "capital_expenditure": 153000, "free_cash_flow": -24450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11833000, "net_debt_issued": -5810000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14896000, "cost_of_revenue": 4301000, "gross_profit": 10595000, "ebit": -15100000, "ebitda": -14751000, "pretax_income": 6310000, "tax_provision": -2000, "net_income": 3391000, "net_income_to_common": 3391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 3615000, "long_term_debt": 12465000, "total_debt": 17980000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -24603000, "capital_expenditure": 153000, "free_cash_flow": -24450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11833000, "net_debt_issued": -5810000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14896000, "cost_of_revenue": 4301000, "gross_profit": 10595000, "ebit": -15100000, "ebitda": -14751000, "pretax_income": 6310000, "tax_provision": -2000, "net_income": 3391000, "net_income_to_common": 3391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 1846000, "long_term_debt": 12465000, "total_debt": 3746000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -24603000, "capital_expenditure": 153000, "free_cash_flow": -24450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11833000, "net_debt_issued": -5810000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6745000, "cost_of_revenue": 6000, "gross_profit": 6745000, "ebit": 151381000, "ebitda": 151387000, "pretax_income": 149483000, "tax_provision": 2000, "net_income": 22057000, "net_income_to_common": 22057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000, "total_current_assets": 4134000, "total_assets": 61231000, "short_term_debt": 10280000, "long_term_debt": 30977000, "total_debt": 41257000, "total_liabilities": 81328000, "total_equity": -8965000, "shares_outstanding": 12726000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12552000, "capital_expenditure": 11000, "free_cash_flow": -12541000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 11651000 } } ], "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": 5376000, "cost_of_revenue": 2074000, "gross_profit": 3302000, "ebit": 6295000, "ebitda": 6429000, "pretax_income": 6121000, "tax_provision": 3049000, "net_income": 3072000, "net_income_to_common": 3072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1176000, "total_current_assets": 10498000, "total_assets": 62359000, "short_term_debt": 9739000, "long_term_debt": 7484000, "total_debt": 18996000, "total_liabilities": 32665000, "total_equity": 14915000, "shares_outstanding": 49210697, "goodwill_and_intangibles": 1006000 }, "cash_flow": { "operating_cash_flow": -2752000, "capital_expenditure": 12000, "free_cash_flow": -2740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1176000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5376000, "cost_of_revenue": 2074000, "gross_profit": 3302000, "ebit": 6295000, "ebitda": 6429000, "pretax_income": 6121000, "tax_provision": 3049000, "net_income": 3072000, "net_income_to_common": 3072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1176000, "total_current_assets": 10498000, "total_assets": 62359000, "short_term_debt": 9739000, "long_term_debt": 7484000, "total_debt": 18996000, "total_liabilities": 32665000, "total_equity": 14915000, "shares_outstanding": 49210697, "goodwill_and_intangibles": 1006000 }, "cash_flow": { "operating_cash_flow": -2752000, "capital_expenditure": 12000, "free_cash_flow": -2740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1176000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5376000, "cost_of_revenue": 2074000, "gross_profit": 3302000, "ebit": 6295000, "ebitda": 6429000, "pretax_income": 6121000, "tax_provision": 3049000, "net_income": 3072000, "net_income_to_common": 3072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1176000, "total_current_assets": 10498000, "total_assets": 62359000, "short_term_debt": 9739000, "long_term_debt": 7484000, "total_debt": 18996000, "total_liabilities": 32665000, "total_equity": 14915000, "shares_outstanding": 49210697, "goodwill_and_intangibles": 1006000 }, "cash_flow": { "operating_cash_flow": -2752000, "capital_expenditure": 12000, "free_cash_flow": -2740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1176000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5376000, "cost_of_revenue": 2074000, "gross_profit": 3302000, "ebit": 6295000, "ebitda": 6429000, "pretax_income": 6121000, "tax_provision": 3049000, "net_income": 3072000, "net_income_to_common": 3072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1176000, "total_current_assets": 10498000, "total_assets": 62359000, "short_term_debt": 9739000, "long_term_debt": 7484000, "total_debt": 18996000, "total_liabilities": 32665000, "total_equity": 14915000, "shares_outstanding": 49210697, "goodwill_and_intangibles": 1006000 }, "cash_flow": { "operating_cash_flow": -2752000, "capital_expenditure": 12000, "free_cash_flow": -2740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1176000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5376000, "cost_of_revenue": 2074000, "gross_profit": 3302000, "ebit": 6295000, "ebitda": 6429000, "pretax_income": 6121000, "tax_provision": 3049000, "net_income": 3072000, "net_income_to_common": 3072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1176000, "total_current_assets": 10498000, "total_assets": 62359000, "short_term_debt": 9739000, "long_term_debt": 7484000, "total_debt": 18996000, "total_liabilities": 32665000, "total_equity": 14915000, "shares_outstanding": 49210697, "goodwill_and_intangibles": 1006000 }, "cash_flow": { "operating_cash_flow": -2752000, "capital_expenditure": 12000, "free_cash_flow": -2740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1176000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5376000, "cost_of_revenue": 2208000, "gross_profit": 3168000, "ebit": -4568000, "ebitda": -4434000, "pretax_income": 6121000, "tax_provision": 3049000, "net_income": 3717000, "net_income_to_common": 3717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1176000, "total_current_assets": 10498000, "total_assets": 62359000, "short_term_debt": 9739000, "long_term_debt": 7484000, "total_debt": 18996000, "total_liabilities": 32665000, "total_equity": 14915000, "shares_outstanding": 49210697, "goodwill_and_intangibles": 1006000 }, "cash_flow": { "operating_cash_flow": -2752000, "capital_expenditure": 12000, "free_cash_flow": -2740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1176000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5376000, "cost_of_revenue": 2208000, "gross_profit": 3168000, "ebit": -4568000, "ebitda": -4434000, "pretax_income": 6121000, "tax_provision": 3049000, "net_income": 3717000, "net_income_to_common": 3717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1176000, "total_current_assets": 10498000, "total_assets": 62359000, "short_term_debt": 1217000, "long_term_debt": 7484000, "total_debt": 2990000, "total_liabilities": 32665000, "total_equity": 14915000, "shares_outstanding": 49210697, "goodwill_and_intangibles": 1006000 }, "cash_flow": { "operating_cash_flow": -2752000, "capital_expenditure": 12000, "free_cash_flow": -2740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1176000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6585000, "cost_of_revenue": 2006000, "gross_profit": 4579000, "ebit": -17000, "ebitda": 120000, "pretax_income": -297000, "tax_provision": -1000, "net_income": 154000, "net_income_to_common": 154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 3615000, "long_term_debt": 12465000, "total_debt": 17980000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -4323000, "capital_expenditure": 20000, "free_cash_flow": -4303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3800000, "net_debt_issued": -436000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6585000, "cost_of_revenue": 2006000, "gross_profit": 4579000, "ebit": -17000, "ebitda": 120000, "pretax_income": -297000, "tax_provision": -1000, "net_income": 154000, "net_income_to_common": 154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 3615000, "long_term_debt": 12465000, "total_debt": 17980000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -4323000, "capital_expenditure": 20000, "free_cash_flow": -4303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3800000, "net_debt_issued": -436000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6585000, "cost_of_revenue": 2006000, "gross_profit": 4579000, "ebit": -17000, "ebitda": 120000, "pretax_income": -297000, "tax_provision": -1000, "net_income": 154000, "net_income_to_common": 154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 3615000, "long_term_debt": 12465000, "total_debt": 17980000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -4323000, "capital_expenditure": 20000, "free_cash_flow": -4303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3800000, "net_debt_issued": -436000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6585000, "cost_of_revenue": 2006000, "gross_profit": 4579000, "ebit": -17000, "ebitda": 120000, "pretax_income": -297000, "tax_provision": -1000, "net_income": 154000, "net_income_to_common": 154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 3615000, "long_term_debt": 12465000, "total_debt": 17980000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -4323000, "capital_expenditure": 20000, "free_cash_flow": -4303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3800000, "net_debt_issued": -436000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6585000, "cost_of_revenue": 2006000, "gross_profit": 4579000, "ebit": -17000, "ebitda": 120000, "pretax_income": -297000, "tax_provision": -1000, "net_income": 154000, "net_income_to_common": 154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 3615000, "long_term_debt": 12465000, "total_debt": 17980000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -4323000, "capital_expenditure": 20000, "free_cash_flow": -4303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3800000, "net_debt_issued": -436000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "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 } }