{
  "ticker": {
    "uuid": "28fd840a-3987-448e-901c-7abc49e9c0ee",
    "symbol": "XPOF",
    "name": "Xponential Fitness Inc",
    "exchange": "NYSE",
    "exchange_name": "NYSE",
    "country": "US",
    "currency": "USD",
    "sector": "Consumer Cyclical",
    "industry": "Leisure",
    "page_url": "https://sharemaestro.com/factors/ticker/28fd840a-3987-448e-901c-7abc49e9c0ee/",
    "api_url": "https://sharemaestro.com/factors/api/tickers/28fd840a-3987-448e-901c-7abc49e9c0ee/"
  },
  "latest_snapshot": {
    "ticker": {
      "uuid": "28fd840a-3987-448e-901c-7abc49e9c0ee",
      "symbol": "XPOF",
      "name": "Xponential Fitness Inc",
      "exchange": "NYSE",
      "exchange_name": "NYSE",
      "country": "US",
      "currency": "USD",
      "sector": "Consumer Cyclical",
      "industry": "Leisure",
      "page_url": "https://sharemaestro.com/factors/ticker/28fd840a-3987-448e-901c-7abc49e9c0ee/",
      "api_url": "https://sharemaestro.com/factors/api/tickers/28fd840a-3987-448e-901c-7abc49e9c0ee/"
    },
    "week_end_date": "2026-07-19",
    "universe": "USD_US",
    "score": {
      "os": 0.02,
      "value": 0.09,
      "quality": 0.31,
      "momentum": 0.07,
      "coverage": 0.879,
      "confidence": 0.852,
      "delta": -1
    },
    "headline_factors": {
      "price": 6.66,
      "market_cap": 278900820,
      "pe_ratio": null,
      "earnings_yield": 0.0016,
      "ebitda_to_ev": 0.0151,
      "shareholder_yield": 0.4739,
      "roe": 0.1048,
      "piotroski_f_score": 5,
      "momentum_12_1": -0.3797,
      "volatility_252d": 0.9197
    },
    "strategy_flags": {
      "market_leader": false,
      "cornerstone_value": false,
      "cornerstone_growth": false,
      "tiny_titan": false,
      "all_cap_buyback": true,
      "small_cap_core": false,
      "veiled_value": false,
      "earnings_consistent_5y": false
    },
    "factor_groups": {
      "valuation": {
        "pe_ratio": null,
        "ev_ebitda": 66.189,
        "earnings_yield": 0.0016,
        "fcf_yield": 0.0058,
        "shareholder_yield": 0.4739
      },
      "quality": {
        "roe": 0.1048,
        "roic": 0.0053,
        "gross_margin": 0.7992,
        "fcf_margin": 0.0161,
        "piotroski_f_score": 5
      },
      "growth": {
        "revenue_growth_1y": -0.0609,
        "eps_growth_1y": null,
        "fcf_growth_1y": -0.769
      },
      "momentum": {
        "price_return_12m": -0.3951,
        "momentum_12_1": -0.3797,
        "relative_strength": -0.5441
      },
      "scores": {
        "value_percentile": 0.09,
        "quality_percentile": 0.31,
        "momentum_percentile": 0.07,
        "growth_composite": 82,
        "yield_composite": 10,
        "overall_composite": 98,
        "os_score": 0.02,
        "factor_coverage": 0.879,
        "signal_confidence": 0.852
      }
    }
  },
  "factor_history": [
    {
      "week_end_date": "2026-06-07",
      "price": 5.34,
      "os": 0.02,
      "value": 0.09,
      "quality": 0.3,
      "momentum": 0.06,
      "confidence": 0.879,
      "coverage": 0.879,
      "pe_ratio": null,
      "earnings_yield": 0.0017,
      "shareholder_yield": 0.5911,
      "roe": 0.1048,
      "momentum_12_1": -0.4099
    },
    {
      "week_end_date": "2026-06-14",
      "price": 6.47,
      "os": 0.03,
      "value": 0.08,
      "quality": 0.27,
      "momentum": 0.15,
      "confidence": 0.879,
      "coverage": 0.879,
      "pe_ratio": null,
      "earnings_yield": 0.0016,
      "shareholder_yield": 0.4878,
      "roe": 0.1048,
      "momentum_12_1": -0.4137
    },
    {
      "week_end_date": "2026-06-21",
      "price": 6.83,
      "os": 0.02,
      "value": 0.08,
      "quality": 0.29,
      "momentum": 0.15,
      "confidence": 0.879,
      "coverage": 0.879,
      "pe_ratio": null,
      "earnings_yield": 0.0015,
      "shareholder_yield": 0.4621,
      "roe": 0.1048,
      "momentum_12_1": -0.2679
    },
    {
      "week_end_date": "2026-06-28",
      "price": 7.05,
      "os": 0.04,
      "value": 0.08,
      "quality": 0.32,
      "momentum": 0.22,
      "confidence": 0.879,
      "coverage": 0.879,
      "pe_ratio": null,
      "earnings_yield": 0.0015,
      "shareholder_yield": 0.4477,
      "roe": 0.1048,
      "momentum_12_1": -0.2776
    },
    {
      "week_end_date": "2026-07-05",
      "price": 6.78,
      "os": 0.01,
      "value": 0.08,
      "quality": 0.3,
      "momentum": 0.07,
      "confidence": 0.871,
      "coverage": 0.879,
      "pe_ratio": null,
      "earnings_yield": 0.0016,
      "shareholder_yield": 0.4655,
      "roe": 0.1048,
      "momentum_12_1": -0.4713
    },
    {
      "week_end_date": "2026-07-12",
      "price": 6.85,
      "os": 0.01,
      "value": 0.08,
      "quality": 0.31,
      "momentum": 0.03,
      "confidence": 0.861,
      "coverage": 0.879,
      "pe_ratio": null,
      "earnings_yield": 0.0015,
      "shareholder_yield": 0.4608,
      "roe": 0.1048,
      "momentum_12_1": -0.3779
    },
    {
      "week_end_date": "2026-07-19",
      "price": 6.66,
      "os": 0.02,
      "value": 0.09,
      "quality": 0.31,
      "momentum": 0.07,
      "confidence": 0.852,
      "coverage": 0.879,
      "pe_ratio": null,
      "earnings_yield": 0.0016,
      "shareholder_yield": 0.4739,
      "roe": 0.1048,
      "momentum_12_1": -0.3797
    }
  ],
  "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": 314879000,
          "cost_of_revenue": 76776000,
          "gross_profit": 238103000,
          "ebit": -3160000,
          "ebitda": 8867000,
          "pretax_income": -52349000,
          "tax_provision": 1322000,
          "net_income": -33791000,
          "net_income_to_common": -33791000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 33669000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 9951000,
          "long_term_debt": 500500000,
          "total_debt": 524694000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 34804000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 28318000,
          "capital_expenditure": 3581000,
          "free_cash_flow": 31899000,
          "dividends_paid": 5694000,
          "share_repurchases": -128465000,
          "shares_issued": 193000,
          "net_debt_issued": 123866000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "annual",
        "fiscal_year": 2025,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 314879000,
          "cost_of_revenue": 76776000,
          "gross_profit": 238103000,
          "ebit": -3160000,
          "ebitda": 8867000,
          "pretax_income": -52349000,
          "tax_provision": 1322000,
          "net_income": -33791000,
          "net_income_to_common": -33791000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 33669000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 9951000,
          "long_term_debt": 500500000,
          "total_debt": 524694000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 34804000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 28318000,
          "capital_expenditure": 3581000,
          "free_cash_flow": 31899000,
          "dividends_paid": 5694000,
          "share_repurchases": -128465000,
          "shares_issued": 193000,
          "net_debt_issued": 123866000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "annual",
        "fiscal_year": 2025,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 314879000,
          "cost_of_revenue": 76776000,
          "gross_profit": 238103000,
          "ebit": -3160000,
          "ebitda": 8867000,
          "pretax_income": -52349000,
          "tax_provision": 1322000,
          "net_income": -33791000,
          "net_income_to_common": -33791000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 33669000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 9951000,
          "long_term_debt": 500500000,
          "total_debt": 524694000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 34804000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 28318000,
          "capital_expenditure": 3581000,
          "free_cash_flow": 31899000,
          "dividends_paid": 5694000,
          "share_repurchases": -128465000,
          "shares_issued": 193000,
          "net_debt_issued": 123866000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "annual",
        "fiscal_year": 2025,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 314879000,
          "cost_of_revenue": 76776000,
          "gross_profit": 238103000,
          "ebit": -3160000,
          "ebitda": 8867000,
          "pretax_income": -52349000,
          "tax_provision": 1322000,
          "net_income": -33791000,
          "net_income_to_common": -33791000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 33669000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 9951000,
          "long_term_debt": 500500000,
          "total_debt": 524694000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 34804000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 28318000,
          "capital_expenditure": 3581000,
          "free_cash_flow": 31899000,
          "dividends_paid": 5694000,
          "share_repurchases": -128465000,
          "shares_issued": 193000,
          "net_debt_issued": 123866000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "annual",
        "fiscal_year": 2025,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 314879000,
          "cost_of_revenue": 76776000,
          "gross_profit": 238103000,
          "ebit": -3160000,
          "ebitda": 8867000,
          "pretax_income": -52349000,
          "tax_provision": 1322000,
          "net_income": -33791000,
          "net_income_to_common": -33791000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 33669000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 9951000,
          "long_term_debt": 500500000,
          "total_debt": 524694000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 34804000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 28318000,
          "capital_expenditure": 3581000,
          "free_cash_flow": 31899000,
          "dividends_paid": 5694000,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": null
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "annual",
        "fiscal_year": 2025,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 314879000,
          "cost_of_revenue": 76776000,
          "gross_profit": 238103000,
          "ebit": 79546000,
          "ebitda": 91573000,
          "pretax_income": -52349000,
          "tax_provision": 1322000,
          "net_income": -33791000,
          "net_income_to_common": -33791000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 33669000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 9951000,
          "long_term_debt": 500500000,
          "total_debt": 524694000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 34804000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 28318000,
          "capital_expenditure": 3581000,
          "free_cash_flow": 31899000,
          "dividends_paid": 5694000,
          "share_repurchases": -128465000,
          "shares_issued": 193000,
          "net_debt_issued": 123866000
        }
      },
      {
        "period_end_date": "2024-12-31",
        "period_type": "annual",
        "fiscal_year": 2024,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 320346000,
          "cost_of_revenue": 59477000,
          "gross_profit": 260869000,
          "ebit": -52788000,
          "ebitda": -35075000,
          "pretax_income": -99038000,
          "tax_provision": -342000,
          "net_income": -64949000,
          "net_income_to_common": -64949000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 16676000,
          "total_current_assets": 84147000,
          "total_assets": 403397000,
          "short_term_debt": 14023000,
          "long_term_debt": 341742000,
          "total_debt": 379623000,
          "total_liabilities": 714212000,
          "total_equity": -216571000,
          "shares_outstanding": 31999000,
          "goodwill_and_intangibles": 236184000
        },
        "cash_flow": {
          "operating_cash_flow": 11677000,
          "capital_expenditure": 4713000,
          "free_cash_flow": 16390000,
          "dividends_paid": 5772000,
          "share_repurchases": 0,
          "shares_issued": 210000,
          "net_debt_issued": 19075000
        }
      },
      {
        "period_end_date": "2024-12-31",
        "period_type": "annual",
        "fiscal_year": 2024,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 320346000,
          "cost_of_revenue": 59477000,
          "gross_profit": 260869000,
          "ebit": -52788000,
          "ebitda": -35075000,
          "pretax_income": -99038000,
          "tax_provision": -342000,
          "net_income": -64949000,
          "net_income_to_common": -64949000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 16676000,
          "total_current_assets": 84147000,
          "total_assets": 403397000,
          "short_term_debt": 14023000,
          "long_term_debt": 341742000,
          "total_debt": 379623000,
          "total_liabilities": 714212000,
          "total_equity": -216571000,
          "shares_outstanding": 31999000,
          "goodwill_and_intangibles": 236184000
        },
        "cash_flow": {
          "operating_cash_flow": 11677000,
          "capital_expenditure": 4713000,
          "free_cash_flow": 16390000,
          "dividends_paid": 5772000,
          "share_repurchases": 0,
          "shares_issued": 210000,
          "net_debt_issued": 19075000
        }
      }
    ],
    "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": 60714000,
          "cost_of_revenue": 9144000,
          "gross_profit": 51570000,
          "ebit": 13680000,
          "ebitda": 15932000,
          "pretax_income": -814000,
          "tax_provision": 6000,
          "net_income": -725000,
          "net_income_to_common": -725000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 21470000,
          "total_current_assets": 71075000,
          "total_assets": 322403000,
          "short_term_debt": 9717000,
          "long_term_debt": 499999000,
          "total_debt": 522817000,
          "total_liabilities": 694375000,
          "total_equity": -316319000,
          "shares_outstanding": 37317000,
          "goodwill_and_intangibles": 191921000
        },
        "cash_flow": {
          "operating_cash_flow": -21689000,
          "capital_expenditure": 464000,
          "free_cash_flow": -21225000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -1313000
        }
      },
      {
        "period_end_date": "2026-03-31",
        "period_type": "quarterly",
        "fiscal_year": 2026,
        "fiscal_quarter": 1,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 60714000,
          "cost_of_revenue": 9144000,
          "gross_profit": 51570000,
          "ebit": 13680000,
          "ebitda": 15932000,
          "pretax_income": -814000,
          "tax_provision": 6000,
          "net_income": -725000,
          "net_income_to_common": -725000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 21470000,
          "total_current_assets": 71075000,
          "total_assets": 322403000,
          "short_term_debt": 9717000,
          "long_term_debt": 499999000,
          "total_debt": 522817000,
          "total_liabilities": 694375000,
          "total_equity": -316319000,
          "shares_outstanding": 37317000,
          "goodwill_and_intangibles": 191921000
        },
        "cash_flow": {
          "operating_cash_flow": -21689000,
          "capital_expenditure": 464000,
          "free_cash_flow": -21225000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -1313000
        }
      },
      {
        "period_end_date": "2026-03-31",
        "period_type": "quarterly",
        "fiscal_year": 2026,
        "fiscal_quarter": 1,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 60714000,
          "cost_of_revenue": 9144000,
          "gross_profit": 51570000,
          "ebit": 13680000,
          "ebitda": 15932000,
          "pretax_income": -814000,
          "tax_provision": 6000,
          "net_income": -725000,
          "net_income_to_common": -725000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 21470000,
          "total_current_assets": 71075000,
          "total_assets": 322403000,
          "short_term_debt": 9717000,
          "long_term_debt": 499999000,
          "total_debt": 522817000,
          "total_liabilities": 694375000,
          "total_equity": -316319000,
          "shares_outstanding": 37317000,
          "goodwill_and_intangibles": 191921000
        },
        "cash_flow": {
          "operating_cash_flow": -21689000,
          "capital_expenditure": 464000,
          "free_cash_flow": -21225000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -1313000
        }
      },
      {
        "period_end_date": "2026-03-31",
        "period_type": "quarterly",
        "fiscal_year": 2026,
        "fiscal_quarter": 1,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 60714000,
          "cost_of_revenue": 9144000,
          "gross_profit": 51570000,
          "ebit": 13680000,
          "ebitda": 15932000,
          "pretax_income": -814000,
          "tax_provision": 6000,
          "net_income": -725000,
          "net_income_to_common": -725000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 21470000,
          "total_current_assets": 71075000,
          "total_assets": 322403000,
          "short_term_debt": 9717000,
          "long_term_debt": 499999000,
          "total_debt": 522817000,
          "total_liabilities": 694375000,
          "total_equity": -316319000,
          "shares_outstanding": 37317000,
          "goodwill_and_intangibles": 191921000
        },
        "cash_flow": {
          "operating_cash_flow": -21689000,
          "capital_expenditure": 464000,
          "free_cash_flow": -21225000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -1313000
        }
      },
      {
        "period_end_date": "2026-03-31",
        "period_type": "quarterly",
        "fiscal_year": 2026,
        "fiscal_quarter": 1,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 60714000,
          "cost_of_revenue": 9144000,
          "gross_profit": 51570000,
          "ebit": 13680000,
          "ebitda": 15932000,
          "pretax_income": -814000,
          "tax_provision": 6000,
          "net_income": -725000,
          "net_income_to_common": -725000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 21470000,
          "total_current_assets": 71075000,
          "total_assets": 322403000,
          "short_term_debt": 9717000,
          "long_term_debt": 499999000,
          "total_debt": 522817000,
          "total_liabilities": 694375000,
          "total_equity": -316319000,
          "shares_outstanding": 37317000,
          "goodwill_and_intangibles": 191921000
        },
        "cash_flow": {
          "operating_cash_flow": -21689000,
          "capital_expenditure": 464000,
          "free_cash_flow": -21225000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": null
        }
      },
      {
        "period_end_date": "2026-03-31",
        "period_type": "quarterly",
        "fiscal_year": 2026,
        "fiscal_quarter": 1,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 60714000,
          "cost_of_revenue": 9144000,
          "gross_profit": 51570000,
          "ebit": 14985000,
          "ebitda": 17237000,
          "pretax_income": -814000,
          "tax_provision": 6000,
          "net_income": -725000,
          "net_income_to_common": -725000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 21470000,
          "total_current_assets": 71075000,
          "total_assets": 322403000,
          "short_term_debt": 9717000,
          "long_term_debt": 499999000,
          "total_debt": 522817000,
          "total_liabilities": 694375000,
          "total_equity": -316319000,
          "shares_outstanding": 37317000,
          "goodwill_and_intangibles": 191921000
        },
        "cash_flow": {
          "operating_cash_flow": -21689000,
          "capital_expenditure": 464000,
          "free_cash_flow": -21225000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -1313000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "quarterly",
        "fiscal_year": 2025,
        "fiscal_quarter": 4,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 82964000,
          "cost_of_revenue": 19346000,
          "gross_profit": 63618000,
          "ebit": -33444000,
          "ebitda": -31025000,
          "pretax_income": -45353000,
          "tax_provision": 259000,
          "net_income": -29611000,
          "net_income_to_common": -29611000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 45863000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 5250000,
          "long_term_debt": 500500000,
          "total_debt": 534236000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 35206000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 10678000,
          "capital_expenditure": 910000,
          "free_cash_flow": 11588000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": 71000,
          "net_debt_issued": 117989000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "quarterly",
        "fiscal_year": 2025,
        "fiscal_quarter": 4,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 82964000,
          "cost_of_revenue": 19346000,
          "gross_profit": 63618000,
          "ebit": -33444000,
          "ebitda": -31025000,
          "pretax_income": -45353000,
          "tax_provision": 259000,
          "net_income": -29611000,
          "net_income_to_common": -29611000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 45863000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 5250000,
          "long_term_debt": 500500000,
          "total_debt": 534236000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 35206000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 10678000,
          "capital_expenditure": 910000,
          "free_cash_flow": 11588000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": 71000,
          "net_debt_issued": 117989000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "quarterly",
        "fiscal_year": 2025,
        "fiscal_quarter": 4,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 82964000,
          "cost_of_revenue": 19346000,
          "gross_profit": 63618000,
          "ebit": -33444000,
          "ebitda": -31025000,
          "pretax_income": -45353000,
          "tax_provision": 259000,
          "net_income": -29611000,
          "net_income_to_common": -29611000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 45863000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 5250000,
          "long_term_debt": 500500000,
          "total_debt": 534236000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 35206000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 10678000,
          "capital_expenditure": 910000,
          "free_cash_flow": 11588000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": 71000,
          "net_debt_issued": 117989000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "quarterly",
        "fiscal_year": 2025,
        "fiscal_quarter": 4,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 82964000,
          "cost_of_revenue": 19346000,
          "gross_profit": 63618000,
          "ebit": -33444000,
          "ebitda": -31025000,
          "pretax_income": -45353000,
          "tax_provision": 259000,
          "net_income": -29611000,
          "net_income_to_common": -29611000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 45863000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 5250000,
          "long_term_debt": 500500000,
          "total_debt": 534236000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 35206000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 10678000,
          "capital_expenditure": 910000,
          "free_cash_flow": 11588000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": 71000,
          "net_debt_issued": 117989000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "quarterly",
        "fiscal_year": 2025,
        "fiscal_quarter": 4,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 82964000,
          "cost_of_revenue": 19346000,
          "gross_profit": 63618000,
          "ebit": -33444000,
          "ebitda": -31025000,
          "pretax_income": -45353000,
          "tax_provision": 259000,
          "net_income": -29611000,
          "net_income_to_common": -29611000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 45863000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 5250000,
          "long_term_debt": 500500000,
          "total_debt": 534236000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 35206000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 10678000,
          "capital_expenditure": 910000,
          "free_cash_flow": 11588000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": null
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "quarterly",
        "fiscal_year": 2025,
        "fiscal_quarter": 4,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 82964000,
          "cost_of_revenue": 19346000,
          "gross_profit": 63618000,
          "ebit": 14587000,
          "ebitda": 17006000,
          "pretax_income": -45353000,
          "tax_provision": 259000,
          "net_income": -29611000,
          "net_income_to_common": -29611000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 45863000,
          "total_current_assets": 94646000,
          "total_assets": 345634000,
          "short_term_debt": 5250000,
          "long_term_debt": 500500000,
          "total_debt": 534236000,
          "total_liabilities": 717587000,
          "total_equity": -269084000,
          "shares_outstanding": 35206000,
          "goodwill_and_intangibles": 194296000
        },
        "cash_flow": {
          "operating_cash_flow": 10678000,
          "capital_expenditure": 910000,
          "free_cash_flow": 11588000,
          "dividends_paid": 0,
          "share_repurchases": null,
          "shares_issued": 71000,
          "net_debt_issued": 117989000
        }
      }
    ]
  },
  "strategy_matches": [
    {
      "key": "ebitda_ev",
      "name": "EBITDA/EV Value",
      "slug": "ebitda-ev",
      "group": "value",
      "page_url": "/factors/ebitda-ev/"
    },
    {
      "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": 7,
    "annual_financial_periods": 8,
    "quarterly_financial_periods": 12,
    "latest_factor_week": "2026-07-19",
    "latest_financials_period_end": "2025-12-31"
  },
  "schema": {
    "public_fields_only": true
  }
}