{ "ticker": { "uuid": "2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de", "symbol": "CDLX", "name": "Cardlytics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de/" }, "latest_snapshot": { "ticker": { "uuid": "2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de", "symbol": "CDLX", "name": "Cardlytics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.67, "value": 0.57, "quality": 0.56, "momentum": 0.58, "coverage": 0.788, "confidence": 0.755, "delta": 0 }, "headline_factors": { "price": 3.62, "market_cap": 21024464.06, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 23.6538, "piotroski_f_score": 6, "momentum_12_1": -0.8078, "volatility_252d": 1.5376 }, "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": 0.1116, "shareholder_yield": 0 }, "quality": { "roe": 23.6538, "roic": -0.4092, "gross_margin": 0.4696, "fcf_margin": 0.106, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.2454, "eps_growth_1y": null, "fcf_growth_1y": 0.3637 }, "momentum": { "price_return_12m": -0.8522, "momentum_12_1": -0.8078, "relative_strength": -1.0685 }, "scores": { "value_percentile": 0.57, "quality_percentile": 0.56, "momentum_percentile": 0.58, "growth_composite": 42, "yield_composite": 42, "overall_composite": 33, "os_score": 0.67, "factor_coverage": 0.788, "signal_confidence": 0.755 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.98, "os": 0.63, "value": 0.55, "quality": 0.54, "momentum": 0.55, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 23.6538, "momentum_12_1": -0.6425 }, { "week_end_date": "2026-06-14", "price": 5.41, "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 23.6538, "momentum_12_1": -0.5815 }, { "week_end_date": "2026-06-21", "price": 5.2, "os": 0.44, "value": 0.46, "quality": 0.45, "momentum": 0.46, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 23.6538, "momentum_12_1": -0.602 }, { "week_end_date": "2026-06-28", "price": 4.71, "os": 0.67, "value": 0.58, "quality": 0.56, "momentum": 0.57, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 23.6538, "momentum_12_1": -0.5756 }, { "week_end_date": "2026-07-05", "price": 4.47, "os": 0.79, "value": 0.64, "quality": 0.62, "momentum": 0.64, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 23.6538, "momentum_12_1": -0.6783 }, { "week_end_date": "2026-07-12", "price": 4.32, "os": 0.57, "value": 0.52, "quality": 0.51, "momentum": 0.53, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 23.6538, "momentum_12_1": -0.6961 }, { "week_end_date": "2026-07-19", "price": 4.18, "os": 0.67, "value": 0.58, "quality": 0.56, "momentum": 0.57, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 23.6538, "momentum_12_1": -0.6905 }, { "week_end_date": "2026-07-26", "price": 3.62, "os": 0.67, "value": 0.57, "quality": 0.56, "momentum": 0.58, "confidence": 0.755, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 23.6538, "momentum_12_1": -0.8078 } ], "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": 233273000, "cost_of_revenue": 128193000, "gross_profit": 105080000, "ebit": -92858000, "ebitda": -65449000, "pretax_income": -103488000, "tax_provision": null, "net_income": -103488000, "net_income_to_common": -103488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 5311400, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 9290000, "capital_expenditure": 15782000, "free_cash_flow": 25072000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 233273000, "cost_of_revenue": 128193000, "gross_profit": 105080000, "ebit": -92858000, "ebitda": -65449000, "pretax_income": -103488000, "tax_provision": null, "net_income": -103488000, "net_income_to_common": -103488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 5311400, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 9290000, "capital_expenditure": 15782000, "free_cash_flow": 25072000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 233273000, "cost_of_revenue": 128193000, "gross_profit": 105080000, "ebit": -92858000, "ebitda": -65449000, "pretax_income": -103488000, "tax_provision": null, "net_income": -103488000, "net_income_to_common": -103488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 5311400, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 9290000, "capital_expenditure": 480000, "free_cash_flow": 9770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 233273000, "cost_of_revenue": 128193000, "gross_profit": 105080000, "ebit": -92858000, "ebitda": -65449000, "pretax_income": -103488000, "tax_provision": null, "net_income": -103488000, "net_income_to_common": -103488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 5311400, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 9290000, "capital_expenditure": 480000, "free_cash_flow": 9770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 233273000, "cost_of_revenue": 128193000, "gross_profit": 105080000, "ebit": -92858000, "ebitda": -65449000, "pretax_income": -103488000, "tax_provision": null, "net_income": -103488000, "net_income_to_common": -103488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 5311400, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 9290000, "capital_expenditure": 480000, "free_cash_flow": 9770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 233273000, "cost_of_revenue": 128193000, "gross_profit": 105080000, "ebit": -92858000, "ebitda": -65449000, "pretax_income": -103488000, "tax_provision": null, "net_income": -103488000, "net_income_to_common": -103488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 5311400, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 9290000, "capital_expenditure": 480000, "free_cash_flow": 9770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 233273000, "cost_of_revenue": 128193000, "gross_profit": 105080000, "ebit": -47141000, "ebitda": -19732000, "pretax_income": -103488000, "tax_provision": null, "net_income": -103488000, "net_income_to_common": -103488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 53114000, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 9290000, "capital_expenditure": 480000, "free_cash_flow": 9770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 278298000, "cost_of_revenue": 157404000, "gross_profit": 120894000, "ebit": -180401000, "ebitda": -152525000, "pretax_income": -189304000, "tax_provision": null, "net_income": -189304000, "net_income_to_common": -189304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65594000, "total_current_assets": 177983000, "total_assets": 392711000, "short_term_debt": 47888000, "long_term_debt": 167729000, "total_debt": 221651000, "total_liabilities": 322718000, "total_equity": 69993000, "shares_outstanding": 4836100, "goodwill_and_intangibles": 170800000 }, "cash_flow": { "operating_cash_flow": -8824000, "capital_expenditure": 19298000, "free_cash_flow": 10474000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 48645000, "net_debt_issued": -26803000 } } ], "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": 34319000, "cost_of_revenue": 17178000, "gross_profit": 17141000, "ebit": -11002000, "ebitda": -6262000, "pretax_income": -13798000, "tax_provision": -9318000, "net_income": -4480000, "net_income_to_common": -4480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35673000, "total_current_assets": 128519000, "total_assets": 263909000, "short_term_debt": 1467000, "long_term_debt": 204201000, "total_debt": 210028000, "total_liabilities": 267912000, "total_equity": -4003000, "shares_outstanding": 5489600, "goodwill_and_intangibles": 128084000 }, "cash_flow": { "operating_cash_flow": -5642000, "capital_expenditure": 2304000, "free_cash_flow": -3338000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34319000, "cost_of_revenue": 17178000, "gross_profit": 17141000, "ebit": -11002000, "ebitda": -6262000, "pretax_income": -13798000, "tax_provision": -9318000, "net_income": -4480000, "net_income_to_common": -4480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35673000, "total_current_assets": 128519000, "total_assets": 263909000, "short_term_debt": 1467000, "long_term_debt": 204201000, "total_debt": 210028000, "total_liabilities": 267912000, "total_equity": -4003000, "shares_outstanding": 5489600, "goodwill_and_intangibles": 128084000 }, "cash_flow": { "operating_cash_flow": -5642000, "capital_expenditure": 2304000, "free_cash_flow": -3338000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34319000, "cost_of_revenue": 17178000, "gross_profit": 17141000, "ebit": -11002000, "ebitda": -6262000, "pretax_income": -13798000, "tax_provision": -9318000, "net_income": -4480000, "net_income_to_common": -4480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35673000, "total_current_assets": 128519000, "total_assets": 263909000, "short_term_debt": 1467000, "long_term_debt": 204201000, "total_debt": 210028000, "total_liabilities": 267912000, "total_equity": -4003000, "shares_outstanding": 5489600, "goodwill_and_intangibles": 128084000 }, "cash_flow": { "operating_cash_flow": -5642000, "capital_expenditure": 28000, "free_cash_flow": -5614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34319000, "cost_of_revenue": 17178000, "gross_profit": 17141000, "ebit": -11002000, "ebitda": -6262000, "pretax_income": -13798000, "tax_provision": -9318000, "net_income": -4480000, "net_income_to_common": -4480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35673000, "total_current_assets": 128519000, "total_assets": 263909000, "short_term_debt": 1467000, "long_term_debt": 204201000, "total_debt": 210028000, "total_liabilities": 267912000, "total_equity": -4003000, "shares_outstanding": 5489600, "goodwill_and_intangibles": 128084000 }, "cash_flow": { "operating_cash_flow": -5642000, "capital_expenditure": 28000, "free_cash_flow": -5614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34319000, "cost_of_revenue": 17178000, "gross_profit": 17141000, "ebit": -11002000, "ebitda": -6262000, "pretax_income": -13798000, "tax_provision": -9318000, "net_income": -4480000, "net_income_to_common": -4480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35673000, "total_current_assets": 128519000, "total_assets": 263909000, "short_term_debt": 1467000, "long_term_debt": 204201000, "total_debt": 210028000, "total_liabilities": 267912000, "total_equity": -4003000, "shares_outstanding": 5489600, "goodwill_and_intangibles": 128084000 }, "cash_flow": { "operating_cash_flow": -5642000, "capital_expenditure": 28000, "free_cash_flow": -5614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34319000, "cost_of_revenue": 17178000, "gross_profit": 17141000, "ebit": -11002000, "ebitda": -6262000, "pretax_income": -13798000, "tax_provision": -9318000, "net_income": -4480000, "net_income_to_common": -4480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35673000, "total_current_assets": 128519000, "total_assets": 263909000, "short_term_debt": 1467000, "long_term_debt": 204201000, "total_debt": 210028000, "total_liabilities": 267912000, "total_equity": -4003000, "shares_outstanding": 5489600, "goodwill_and_intangibles": 128084000 }, "cash_flow": { "operating_cash_flow": -5642000, "capital_expenditure": 28000, "free_cash_flow": -5614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34319000, "cost_of_revenue": 17178000, "gross_profit": 17141000, "ebit": -11002000, "ebitda": -6262000, "pretax_income": -13798000, "tax_provision": -9318000, "net_income": -4480000, "net_income_to_common": -4480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35673000, "total_current_assets": 128519000, "total_assets": 263909000, "short_term_debt": 1467000, "long_term_debt": 204201000, "total_debt": 210028000, "total_liabilities": 267912000, "total_equity": -4003000, "shares_outstanding": 54896000, "goodwill_and_intangibles": 128084000 }, "cash_flow": { "operating_cash_flow": -5642000, "capital_expenditure": 28000, "free_cash_flow": -5614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56095000, "cost_of_revenue": 30205000, "gross_profit": 25890000, "ebit": -5280000, "ebitda": 1301000, "pretax_income": -8250000, "tax_provision": null, "net_income": -8250000, "net_income_to_common": -8250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 5311400, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 13010000, "capital_expenditure": 25000, "free_cash_flow": 13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56095000, "cost_of_revenue": 30205000, "gross_profit": 25890000, "ebit": -5280000, "ebitda": 1301000, "pretax_income": -8250000, "tax_provision": null, "net_income": -8250000, "net_income_to_common": -8250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 5311400, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 13010000, "capital_expenditure": 25000, "free_cash_flow": 13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56095000, "cost_of_revenue": 30205000, "gross_profit": 25890000, "ebit": -5280000, "ebitda": 1301000, "pretax_income": -8250000, "tax_provision": null, "net_income": -8250000, "net_income_to_common": -8250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 5311400, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 13010000, "capital_expenditure": 25000, "free_cash_flow": 13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56095000, "cost_of_revenue": 30205000, "gross_profit": 25890000, "ebit": -5280000, "ebitda": 1301000, "pretax_income": -8250000, "tax_provision": null, "net_income": -8250000, "net_income_to_common": -8250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 5311400, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 13010000, "capital_expenditure": 25000, "free_cash_flow": 13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56095000, "cost_of_revenue": 30205000, "gross_profit": 25890000, "ebit": -5280000, "ebitda": 1301000, "pretax_income": -8250000, "tax_provision": null, "net_income": -8250000, "net_income_to_common": -8250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 215314000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 5311400, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 13010000, "capital_expenditure": 25000, "free_cash_flow": 13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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 } }