{ "ticker": { "uuid": "3536f9d4-3550-4a65-a8d5-f95a4309684e", "symbol": "LVWR", "name": "LiveWire Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/3536f9d4-3550-4a65-a8d5-f95a4309684e/", "api_url": "https://sharemaestro.com/factors/api/tickers/3536f9d4-3550-4a65-a8d5-f95a4309684e/" }, "latest_snapshot": { "ticker": { "uuid": "3536f9d4-3550-4a65-a8d5-f95a4309684e", "symbol": "LVWR", "name": "LiveWire Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/3536f9d4-3550-4a65-a8d5-f95a4309684e/", "api_url": "https://sharemaestro.com/factors/api/tickers/3536f9d4-3550-4a65-a8d5-f95a4309684e/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0, "value": 0.17, "quality": 0.02, "momentum": 0.01, "coverage": 0.788, "confidence": 0.788, "delta": 0 }, "headline_factors": { "price": 1.81, "market_cap": 370618912.3, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0032, "roe": -6.1537, "piotroski_f_score": 4, "momentum_12_1": -0.6769, "volatility_252d": 1.5653 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -0.1121, "shareholder_yield": -0.0032 }, "quality": { "roe": -6.1537, "roic": -1.5182, "gross_margin": -0.1086, "fcf_margin": -1.4155, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.3133, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.4431, "momentum_12_1": -0.6769, "relative_strength": -19.2486 }, "scores": { "value_percentile": 0.17, "quality_percentile": 0.02, "momentum_percentile": 0.01, "growth_composite": 18, "yield_composite": 89, "overall_composite": 100, "os_score": 0, "factor_coverage": 0.788, "signal_confidence": 0.788 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.2, "os": 0, "value": 0.13, "quality": 0.02, "momentum": 0.01, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0026, "roe": -2.6123, "momentum_12_1": -0.7236 }, { "week_end_date": "2026-06-14", "price": 1.19, "os": 0, "value": 0.13, "quality": 0.02, "momentum": 0.06, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0026, "roe": -2.6123, "momentum_12_1": -0.7496 }, { "week_end_date": "2026-06-21", "price": 1.13, "os": 0, "value": 0.14, "quality": 0.02, "momentum": 0.01, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0027, "roe": -2.6123, "momentum_12_1": -0.7468 }, { "week_end_date": "2026-06-28", "price": 1.38, "os": 0, "value": 0.13, "quality": 0.02, "momentum": 0.09, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0022, "roe": -2.6123, "momentum_12_1": -0.6759 }, { "week_end_date": "2026-07-05", "price": 1.05, "os": 0, "value": 0.15, "quality": 0.02, "momentum": 0.01, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0029, "roe": -2.6123, "momentum_12_1": -0.7368 }, { "week_end_date": "2026-07-12", "price": 0.7, "os": 0, "value": 0.18, "quality": 0.02, "momentum": 0, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0044, "roe": -2.6123, "momentum_12_1": -0.6551 }, { "week_end_date": "2026-07-19", "price": 0.69, "os": 0.01, "value": 0.18, "quality": 0.02, "momentum": 0.01, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0044, "roe": -2.6123, "momentum_12_1": -0.7073 }, { "week_end_date": "2026-07-26", "price": 1.46, "os": 0, "value": 0.17, "quality": 0.02, "momentum": 0.02, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.004, "roe": -6.1537, "momentum_12_1": -0.6738 }, { "week_end_date": "2026-08-02", "price": 1.81, "os": 0, "value": 0.17, "quality": 0.02, "momentum": 0.01, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0032, "roe": -6.1537, "momentum_12_1": -0.6769 } ], "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": 25672000, "cost_of_revenue": 30105000, "gross_profit": -4433000, "ebit": -74670000, "ebitda": -64529000, "pretax_income": -74925000, "tax_provision": 189000, "net_income": -75114000, "net_income_to_common": -75114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82777000, "total_current_assets": 104887000, "total_assets": 146411000, "short_term_debt": 1296000, "long_term_debt": 74183000, "total_debt": 75971000, "total_liabilities": 100383000, "total_equity": 46028000, "shares_outstanding": 203730000, "goodwill_and_intangibles": 9131000 }, "cash_flow": { "operating_cash_flow": -53548000, "capital_expenditure": 3811000, "free_cash_flow": -49737000, "dividends_paid": null, "share_repurchases": -1024000, "shares_issued": 2213000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25672000, "cost_of_revenue": 30105000, "gross_profit": -4433000, "ebit": -74670000, "ebitda": -64529000, "pretax_income": -74925000, "tax_provision": 189000, "net_income": -75114000, "net_income_to_common": -75114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82777000, "total_current_assets": 104887000, "total_assets": 146411000, "short_term_debt": 1296000, "long_term_debt": 74183000, "total_debt": 75971000, "total_liabilities": 100383000, "total_equity": 46028000, "shares_outstanding": 203730000, "goodwill_and_intangibles": 9131000 }, "cash_flow": { "operating_cash_flow": -53548000, "capital_expenditure": 3811000, "free_cash_flow": -49737000, "dividends_paid": null, "share_repurchases": -1024000, "shares_issued": 2213000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25672000, "cost_of_revenue": 30105000, "gross_profit": -4433000, "ebit": -74670000, "ebitda": -64529000, "pretax_income": -74925000, "tax_provision": 189000, "net_income": -75114000, "net_income_to_common": -75114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82777000, "total_current_assets": 104887000, "total_assets": 146411000, "short_term_debt": 1296000, "long_term_debt": 74183000, "total_debt": 75971000, "total_liabilities": 100383000, "total_equity": 46028000, "shares_outstanding": 203730000, "goodwill_and_intangibles": 9131000 }, "cash_flow": { "operating_cash_flow": -53548000, "capital_expenditure": 3811000, "free_cash_flow": -49737000, "dividends_paid": null, "share_repurchases": -1024000, "shares_issued": 2213000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25672000, "cost_of_revenue": 30105000, "gross_profit": -4433000, "ebit": -74670000, "ebitda": -64529000, "pretax_income": -74925000, "tax_provision": 189000, "net_income": -75114000, "net_income_to_common": -75114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82777000, "total_current_assets": 104887000, "total_assets": 146411000, "short_term_debt": 1296000, "long_term_debt": 74183000, "total_debt": 75971000, "total_liabilities": 100383000, "total_equity": 46028000, "shares_outstanding": 203730000, "goodwill_and_intangibles": 9131000 }, "cash_flow": { "operating_cash_flow": -53548000, "capital_expenditure": 3811000, "free_cash_flow": -49737000, "dividends_paid": null, "share_repurchases": -1024000, "shares_issued": 2213000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25672000, "cost_of_revenue": 30105000, "gross_profit": -4433000, "ebit": -74670000, "ebitda": -64529000, "pretax_income": -74925000, "tax_provision": 189000, "net_income": -75114000, "net_income_to_common": -75114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82777000, "total_current_assets": 104887000, "total_assets": 146411000, "short_term_debt": 1296000, "long_term_debt": 74183000, "total_debt": 75971000, "total_liabilities": 100383000, "total_equity": 46028000, "shares_outstanding": 203730000, "goodwill_and_intangibles": 9131000 }, "cash_flow": { "operating_cash_flow": -53548000, "capital_expenditure": 3811000, "free_cash_flow": -49737000, "dividends_paid": null, "share_repurchases": -1024000, "shares_issued": 2213000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25672000, "cost_of_revenue": 30105000, "gross_profit": -4433000, "ebit": -74670000, "ebitda": -64529000, "pretax_income": -74925000, "tax_provision": 189000, "net_income": -75114000, "net_income_to_common": -75114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82777000, "total_current_assets": 104887000, "total_assets": 146411000, "short_term_debt": 1296000, "long_term_debt": 74183000, "total_debt": 75971000, "total_liabilities": 100383000, "total_equity": 46028000, "shares_outstanding": 203730000, "goodwill_and_intangibles": 9131000 }, "cash_flow": { "operating_cash_flow": -53548000, "capital_expenditure": 3811000, "free_cash_flow": -49737000, "dividends_paid": null, "share_repurchases": -1024000, "shares_issued": 2213000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25672000, "cost_of_revenue": 30105000, "gross_profit": -4433000, "ebit": -74670000, "ebitda": -64529000, "pretax_income": -74925000, "tax_provision": 189000, "net_income": -75114000, "net_income_to_common": -75114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82777000, "total_current_assets": 104887000, "total_assets": 146411000, "short_term_debt": 1296000, "long_term_debt": 74183000, "total_debt": 75971000, "total_liabilities": 100383000, "total_equity": 46028000, "shares_outstanding": 203730000, "goodwill_and_intangibles": 9131000 }, "cash_flow": { "operating_cash_flow": -53548000, "capital_expenditure": 3811000, "free_cash_flow": -49737000, "dividends_paid": null, "share_repurchases": -1024000, "shares_issued": 2213000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25672000, "cost_of_revenue": 30105000, "gross_profit": -4433000, "ebit": -74670000, "ebitda": -64529000, "pretax_income": -74925000, "tax_provision": 189000, "net_income": -75114000, "net_income_to_common": -75114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82777000, "total_current_assets": 104887000, "total_assets": 146411000, "short_term_debt": 1296000, "long_term_debt": 74183000, "total_debt": 75971000, "total_liabilities": 100383000, "total_equity": 46028000, "shares_outstanding": 203730000, "goodwill_and_intangibles": 9131000 }, "cash_flow": { "operating_cash_flow": -53548000, "capital_expenditure": 3811000, "free_cash_flow": -49737000, "dividends_paid": null, "share_repurchases": -1024000, "shares_issued": 2213000, "net_debt_issued": 75000000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9115000, "cost_of_revenue": 9161000, "gross_profit": -46000, "ebit": -18925000, "ebitda": -16459000, "pretax_income": -18137000, "tax_provision": 76000, "net_income": -18213000, "net_income_to_common": -18213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52869000, "total_current_assets": 75703000, "total_assets": 117943000, "short_term_debt": 212000, "long_term_debt": null, "total_debt": 77310000, "total_liabilities": 106022000, "total_equity": 11921000, "shares_outstanding": 204768000, "goodwill_and_intangibles": 12644000 }, "cash_flow": { "operating_cash_flow": -13412000, "capital_expenditure": 846000, "free_cash_flow": -12566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9115000, "cost_of_revenue": 9161000, "gross_profit": -46000, "ebit": -18925000, "ebitda": -16459000, "pretax_income": -18137000, "tax_provision": 76000, "net_income": -18213000, "net_income_to_common": -18213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52869000, "total_current_assets": 75703000, "total_assets": 117943000, "short_term_debt": 212000, "long_term_debt": null, "total_debt": 77310000, "total_liabilities": 106022000, "total_equity": 11921000, "shares_outstanding": 204768000, "goodwill_and_intangibles": 12644000 }, "cash_flow": { "operating_cash_flow": -13412000, "capital_expenditure": 846000, "free_cash_flow": -12566000, "dividends_paid": null, "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": 5115000, "cost_of_revenue": 5652000, "gross_profit": -537000, "ebit": -18103000, "ebitda": -15688000, "pretax_income": -18103000, "tax_provision": 25000, "net_income": -18128000, "net_income_to_common": -18128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67495000, "total_current_assets": 87800000, "total_assets": 127623000, "short_term_debt": 240000, "long_term_debt": 74185000, "total_debt": 74790000, "total_liabilities": 99307000, "total_equity": 28316000, "shares_outstanding": 204491000, "goodwill_and_intangibles": 9068000 }, "cash_flow": { "operating_cash_flow": -12994000, "capital_expenditure": 688000, "free_cash_flow": -12306000, "dividends_paid": null, "share_repurchases": -807000, "shares_issued": null, "net_debt_issued": -800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5115000, "cost_of_revenue": 5652000, "gross_profit": -537000, "ebit": -18103000, "ebitda": -15688000, "pretax_income": -18103000, "tax_provision": 25000, "net_income": -18128000, "net_income_to_common": -18128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67495000, "total_current_assets": 87800000, "total_assets": 127623000, "short_term_debt": 240000, "long_term_debt": 74185000, "total_debt": 74790000, "total_liabilities": 99307000, "total_equity": 28316000, "shares_outstanding": 204491000, "goodwill_and_intangibles": 9068000 }, "cash_flow": { "operating_cash_flow": -12994000, "capital_expenditure": 688000, "free_cash_flow": -12306000, "dividends_paid": null, "share_repurchases": -807000, "shares_issued": null, "net_debt_issued": -800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5115000, "cost_of_revenue": 5652000, "gross_profit": -537000, "ebit": -18103000, "ebitda": -15688000, "pretax_income": -18103000, "tax_provision": 25000, "net_income": -18128000, "net_income_to_common": -18128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67495000, "total_current_assets": 87800000, "total_assets": 127623000, "short_term_debt": 240000, "long_term_debt": 74185000, "total_debt": 74790000, "total_liabilities": 99307000, "total_equity": 28316000, "shares_outstanding": 204491000, "goodwill_and_intangibles": 9068000 }, "cash_flow": { "operating_cash_flow": -12994000, "capital_expenditure": 688000, "free_cash_flow": -12306000, "dividends_paid": null, "share_repurchases": -807000, "shares_issued": null, "net_debt_issued": -800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5115000, "cost_of_revenue": 5652000, "gross_profit": -537000, "ebit": -18103000, "ebitda": -15688000, "pretax_income": -18103000, "tax_provision": 25000, "net_income": -18128000, "net_income_to_common": -18128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67495000, "total_current_assets": 87800000, "total_assets": 127623000, "short_term_debt": 240000, "long_term_debt": 74185000, "total_debt": 74790000, "total_liabilities": 99307000, "total_equity": 28316000, "shares_outstanding": 204491000, "goodwill_and_intangibles": 9068000 }, "cash_flow": { "operating_cash_flow": -12994000, "capital_expenditure": 688000, "free_cash_flow": -12306000, "dividends_paid": null, "share_repurchases": -807000, "shares_issued": null, "net_debt_issued": -800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5115000, "cost_of_revenue": 5652000, "gross_profit": -537000, "ebit": -18103000, "ebitda": -15688000, "pretax_income": -18103000, "tax_provision": 25000, "net_income": -18128000, "net_income_to_common": -18128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67495000, "total_current_assets": 87800000, "total_assets": 127623000, "short_term_debt": 240000, "long_term_debt": 74185000, "total_debt": 74790000, "total_liabilities": 99307000, "total_equity": 28316000, "shares_outstanding": 204491000, "goodwill_and_intangibles": 9068000 }, "cash_flow": { "operating_cash_flow": -12994000, "capital_expenditure": 688000, "free_cash_flow": -12306000, "dividends_paid": null, "share_repurchases": -807000, "shares_issued": null, "net_debt_issued": -800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5115000, "cost_of_revenue": 5652000, "gross_profit": -537000, "ebit": -18103000, "ebitda": -15688000, "pretax_income": -18103000, "tax_provision": 25000, "net_income": -18128000, "net_income_to_common": -18128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67495000, "total_current_assets": 87800000, "total_assets": 127623000, "short_term_debt": 240000, "long_term_debt": 74185000, "total_debt": 74790000, "total_liabilities": 99307000, "total_equity": 28316000, "shares_outstanding": 204491000, "goodwill_and_intangibles": 9068000 }, "cash_flow": { "operating_cash_flow": -12994000, "capital_expenditure": 688000, "free_cash_flow": -12306000, "dividends_paid": null, "share_repurchases": -807000, "shares_issued": null, "net_debt_issued": -800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5115000, "cost_of_revenue": 5652000, "gross_profit": -537000, "ebit": -18103000, "ebitda": -15688000, "pretax_income": -18103000, "tax_provision": 25000, "net_income": -18128000, "net_income_to_common": -18128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67495000, "total_current_assets": 87800000, "total_assets": 127623000, "short_term_debt": 240000, "long_term_debt": 74185000, "total_debt": 74790000, "total_liabilities": 99307000, "total_equity": 28316000, "shares_outstanding": 204491000, "goodwill_and_intangibles": 9068000 }, "cash_flow": { "operating_cash_flow": -12994000, "capital_expenditure": 688000, "free_cash_flow": -12306000, "dividends_paid": null, "share_repurchases": -807000, "shares_issued": null, "net_debt_issued": -800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5115000, "cost_of_revenue": 5652000, "gross_profit": -537000, "ebit": -17672000, "ebitda": -15257000, "pretax_income": -18103000, "tax_provision": 25000, "net_income": -18128000, "net_income_to_common": -18128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67495000, "total_current_assets": 87800000, "total_assets": 127623000, "short_term_debt": 240000, "long_term_debt": 74185000, "total_debt": 74790000, "total_liabilities": 99307000, "total_equity": 28316000, "shares_outstanding": 204491000, "goodwill_and_intangibles": 9068000 }, "cash_flow": { "operating_cash_flow": -12994000, "capital_expenditure": 688000, "free_cash_flow": -12306000, "dividends_paid": null, "share_repurchases": -807000, "shares_issued": null, "net_debt_issued": -800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11355000, "cost_of_revenue": 11268000, "gross_profit": 87000, "ebit": -17274000, "ebitda": -15160000, "pretax_income": -17529000, "tax_provision": 93000, "net_income": -17622000, "net_income_to_common": -17622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82777000, "total_current_assets": 104887000, "total_assets": 146411000, "short_term_debt": 1296000, "long_term_debt": 74183000, "total_debt": 75725000, "total_liabilities": 100383000, "total_equity": 46028000, "shares_outstanding": 204073000, "goodwill_and_intangibles": 9131000 }, "cash_flow": { "operating_cash_flow": -7900000, "capital_expenditure": 1033000, "free_cash_flow": -6867000, "dividends_paid": null, "share_repurchases": -265000, "shares_issued": 908000, "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": 11355000, "cost_of_revenue": 11268000, "gross_profit": 87000, "ebit": -17274000, "ebitda": -15160000, "pretax_income": -17529000, "tax_provision": 93000, "net_income": -17622000, "net_income_to_common": -17622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82777000, "total_current_assets": 104887000, "total_assets": 146411000, "short_term_debt": 1296000, "long_term_debt": 74183000, "total_debt": 75725000, "total_liabilities": 100383000, "total_equity": 46028000, "shares_outstanding": 204073000, "goodwill_and_intangibles": 9131000 }, "cash_flow": { "operating_cash_flow": -7900000, "capital_expenditure": 1033000, "free_cash_flow": -6867000, "dividends_paid": null, "share_repurchases": -265000, "shares_issued": 908000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }