{ "ticker": { "uuid": "2b9325f4-11a1-4bdb-9991-43c2335ed340", "symbol": "KPTI", "name": "Karyopharm Therapeutics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/2b9325f4-11a1-4bdb-9991-43c2335ed340/", "api_url": "https://sharemaestro.com/factors/api/tickers/2b9325f4-11a1-4bdb-9991-43c2335ed340/" }, "latest_snapshot": { "ticker": { "uuid": "2b9325f4-11a1-4bdb-9991-43c2335ed340", "symbol": "KPTI", "name": "Karyopharm Therapeutics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/2b9325f4-11a1-4bdb-9991-43c2335ed340/", "api_url": "https://sharemaestro.com/factors/api/tickers/2b9325f4-11a1-4bdb-9991-43c2335ed340/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.5, "coverage": 0.727, "confidence": 0.696, "delta": 0 }, "headline_factors": { "price": 7.41, "market_cap": 167932407.63, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0521, "roe": 0.7339, "piotroski_f_score": 3, "momentum_12_1": 1.3471, "volatility_252d": 1.0531 }, "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": -0.192, "shareholder_yield": -0.0521 }, "quality": { "roe": 0.7339, "roic": null, "gross_margin": 0.9603, "fcf_margin": -0.3912, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.0633, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.7034, "momentum_12_1": 1.3471, "relative_strength": 0.4872 }, "scores": { "value_percentile": 0.5, "quality_percentile": 0.49, "momentum_percentile": 0.5, "growth_composite": 50, "yield_composite": 49, "overall_composite": 47, "os_score": 0.53, "factor_coverage": 0.727, "signal_confidence": 0.696 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.08, "os": 0.44, "value": 0.46, "quality": 0.45, "momentum": 0.46, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0425, "roe": 0.7339, "momentum_12_1": 0.9243 }, { "week_end_date": "2026-06-14", "price": 9.5, "os": 0.43, "value": 0.46, "quality": 0.44, "momentum": 0.45, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0406, "roe": 0.7339, "momentum_12_1": 0.7472 }, { "week_end_date": "2026-06-21", "price": 9.02, "os": 0.38, "value": 0.44, "quality": 0.42, "momentum": 0.43, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0428, "roe": 0.7339, "momentum_12_1": 0.863 }, { "week_end_date": "2026-06-28", "price": 10.21, "os": 0.25, "value": 0.39, "quality": 0.37, "momentum": 0.37, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0378, "roe": 0.7339, "momentum_12_1": 1.0729 }, { "week_end_date": "2026-07-05", "price": 9.6, "os": 0.36, "value": 0.43, "quality": 0.42, "momentum": 0.43, "confidence": 0.72, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0402, "roe": 0.7339, "momentum_12_1": 1.0683 }, { "week_end_date": "2026-07-12", "price": 10.34, "os": 0.76, "value": 0.62, "quality": 0.6, "momentum": 0.63, "confidence": 0.712, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0373, "roe": 0.7339, "momentum_12_1": 1.0879 }, { "week_end_date": "2026-07-19", "price": 9.51, "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.5, "confidence": 0.704, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0406, "roe": 0.7339, "momentum_12_1": 1.3429 }, { "week_end_date": "2026-07-26", "price": 7.41, "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.5, "confidence": 0.696, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0521, "roe": 0.7339, "momentum_12_1": 1.3471 } ], "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": 146067000, "cost_of_revenue": 5949000, "gross_profit": 140118000, "ebit": -150147000, "ebitda": -149851000, "pretax_income": -195996000, "tax_provision": 43000, "net_income": -196039000, "net_income_to_common": -196039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 10935000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -75369000, "capital_expenditure": 0, "free_cash_flow": -75369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8750000, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 146067000, "cost_of_revenue": 5949000, "gross_profit": 140118000, "ebit": -150147000, "ebitda": -149851000, "pretax_income": -195996000, "tax_provision": 43000, "net_income": -196039000, "net_income_to_common": -196039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 10935000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -75369000, "capital_expenditure": 0, "free_cash_flow": -75369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8750000, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 146067000, "cost_of_revenue": 5949000, "gross_profit": 140118000, "ebit": -150147000, "ebitda": -149851000, "pretax_income": -195996000, "tax_provision": 43000, "net_income": -196039000, "net_income_to_common": -196039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 10935000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -75369000, "capital_expenditure": 0, "free_cash_flow": -75369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8750000, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 146067000, "cost_of_revenue": 5949000, "gross_profit": 140118000, "ebit": -150147000, "ebitda": -149851000, "pretax_income": -195996000, "tax_provision": 43000, "net_income": -196039000, "net_income_to_common": -196039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 10935000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -75369000, "capital_expenditure": 0, "free_cash_flow": -75369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8750000, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 146067000, "cost_of_revenue": 5949000, "gross_profit": 140118000, "ebit": -150147000, "ebitda": -149851000, "pretax_income": -195996000, "tax_provision": 43000, "net_income": -196039000, "net_income_to_common": -196039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 10935000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -75369000, "capital_expenditure": 0, "free_cash_flow": -75369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8750000, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 146067000, "cost_of_revenue": 5949000, "gross_profit": 140118000, "ebit": -150147000, "ebitda": -149851000, "pretax_income": -195996000, "tax_provision": 43000, "net_income": -196039000, "net_income_to_common": -196039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 10935000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -75369000, "capital_expenditure": 0, "free_cash_flow": -75369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8750000, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 146067000, "cost_of_revenue": 5949000, "gross_profit": 140118000, "ebit": -150147000, "ebitda": -149851000, "pretax_income": -195996000, "tax_provision": 43000, "net_income": -196039000, "net_income_to_common": -196039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 10935000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -75369000, "capital_expenditure": 0, "free_cash_flow": -75369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8750000, "net_debt_issued": 27000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 145237000, "cost_of_revenue": 6007000, "gross_profit": 139230000, "ebit": -38943000, "ebitda": -38603000, "pretax_income": -76365000, "tax_provision": 57000, "net_income": -76422000, "net_income_to_common": -76422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62476000, "total_current_assets": 156492000, "total_assets": 164418000, "short_term_debt": 24864000, "long_term_debt": 162948000, "total_debt": 194524000, "total_liabilities": 350435000, "total_equity": -186017000, "shares_outstanding": 8124199, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -127486000, "capital_expenditure": 142000, "free_cash_flow": -127344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 83300000 } } ], "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": 35066000, "cost_of_revenue": 1357000, "gross_profit": 33709000, "ebit": -9838000, "ebitda": -9826000, "pretax_income": -22391000, "tax_provision": 1000, "net_income": -22392000, "net_income_to_common": -22392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90850000, "total_current_assets": 126333000, "total_assets": 131417000, "short_term_debt": 33250000, "long_term_debt": 192156000, "total_debt": 230874000, "total_liabilities": 397063000, "total_equity": -265646000, "shares_outstanding": 24715000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22728000, "capital_expenditure": 0, "free_cash_flow": -22728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50233000, "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": 35066000, "cost_of_revenue": 1357000, "gross_profit": 33709000, "ebit": -9838000, "ebitda": -9826000, "pretax_income": -22391000, "tax_provision": 1000, "net_income": -22392000, "net_income_to_common": -22392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90850000, "total_current_assets": 126333000, "total_assets": 131417000, "short_term_debt": 33250000, "long_term_debt": 192156000, "total_debt": 230874000, "total_liabilities": 397063000, "total_equity": -265646000, "shares_outstanding": 24715000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22728000, "capital_expenditure": 0, "free_cash_flow": -22728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50233000, "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": 35066000, "cost_of_revenue": 1357000, "gross_profit": 33709000, "ebit": -9838000, "ebitda": -9826000, "pretax_income": -22391000, "tax_provision": 1000, "net_income": -22392000, "net_income_to_common": -22392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90850000, "total_current_assets": 126333000, "total_assets": 131417000, "short_term_debt": 33250000, "long_term_debt": 192156000, "total_debt": 230874000, "total_liabilities": 397063000, "total_equity": -265646000, "shares_outstanding": 24715000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22728000, "capital_expenditure": 0, "free_cash_flow": -22728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50233000, "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": 35066000, "cost_of_revenue": 1357000, "gross_profit": 33709000, "ebit": -9838000, "ebitda": -9826000, "pretax_income": -22391000, "tax_provision": 1000, "net_income": -22392000, "net_income_to_common": -22392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90850000, "total_current_assets": 126333000, "total_assets": 131417000, "short_term_debt": 33250000, "long_term_debt": 192156000, "total_debt": 230874000, "total_liabilities": 397063000, "total_equity": -265646000, "shares_outstanding": 24715000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22728000, "capital_expenditure": 0, "free_cash_flow": -22728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50233000, "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": 35066000, "cost_of_revenue": 1357000, "gross_profit": 33709000, "ebit": -9838000, "ebitda": -9826000, "pretax_income": -22391000, "tax_provision": 1000, "net_income": -22392000, "net_income_to_common": -22392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90850000, "total_current_assets": 126333000, "total_assets": 131417000, "short_term_debt": 33250000, "long_term_debt": 192156000, "total_debt": 230874000, "total_liabilities": 397063000, "total_equity": -265646000, "shares_outstanding": 24715000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22728000, "capital_expenditure": 0, "free_cash_flow": -22728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50233000, "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": 35066000, "cost_of_revenue": 1357000, "gross_profit": 33709000, "ebit": -9838000, "ebitda": -9826000, "pretax_income": -22391000, "tax_provision": 1000, "net_income": -22392000, "net_income_to_common": -22392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90850000, "total_current_assets": 126333000, "total_assets": 131417000, "short_term_debt": 33250000, "long_term_debt": 192156000, "total_debt": 230874000, "total_liabilities": 397063000, "total_equity": -265646000, "shares_outstanding": 24715000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22728000, "capital_expenditure": 0, "free_cash_flow": -22728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50233000, "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": 35066000, "cost_of_revenue": 1357000, "gross_profit": 33709000, "ebit": -26760000, "ebitda": -26748000, "pretax_income": -22391000, "tax_provision": 1000, "net_income": -22392000, "net_income_to_common": -22392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90850000, "total_current_assets": 126333000, "total_assets": 131417000, "short_term_debt": 33250000, "long_term_debt": 192156000, "total_debt": 230874000, "total_liabilities": 397063000, "total_equity": -265646000, "shares_outstanding": 24715000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22728000, "capital_expenditure": 0, "free_cash_flow": -22728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50233000, "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": 34079000, "cost_of_revenue": 1484000, "gross_profit": 32595000, "ebit": -89646000, "ebitda": -89627000, "pretax_income": -102265000, "tax_provision": -67000, "net_income": -102198000, "net_income_to_common": -102198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 17979000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11828000, "capital_expenditure": 0, "free_cash_flow": -11828000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34079000, "cost_of_revenue": 1484000, "gross_profit": 32595000, "ebit": -89646000, "ebitda": -89627000, "pretax_income": -102265000, "tax_provision": -67000, "net_income": -102198000, "net_income_to_common": -102198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 17979000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11828000, "capital_expenditure": 0, "free_cash_flow": -11828000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34079000, "cost_of_revenue": 1484000, "gross_profit": 32595000, "ebit": -89646000, "ebitda": -89627000, "pretax_income": -102265000, "tax_provision": -67000, "net_income": -102198000, "net_income_to_common": -102198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 17979000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11828000, "capital_expenditure": 0, "free_cash_flow": -11828000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34079000, "cost_of_revenue": 1484000, "gross_profit": 32595000, "ebit": -89646000, "ebitda": -89627000, "pretax_income": -102265000, "tax_provision": -67000, "net_income": -102198000, "net_income_to_common": -102198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 17979000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11828000, "capital_expenditure": 0, "free_cash_flow": -11828000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34079000, "cost_of_revenue": 1484000, "gross_profit": 32595000, "ebit": -89646000, "ebitda": -89627000, "pretax_income": -102265000, "tax_provision": -67000, "net_income": -102198000, "net_income_to_common": -102198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60540000, "total_current_assets": 103146000, "total_assets": 108416000, "short_term_debt": 21979000, "long_term_debt": 205885000, "total_debt": 233607000, "total_liabilities": 401342000, "total_equity": -292926000, "shares_outstanding": 17979000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11828000, "capital_expenditure": 0, "free_cash_flow": -11828000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27000000 } } ] }, "strategy_matches": [ { "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": "2025-12-31" }, "schema": { "public_fields_only": true } }