{ "ticker": { "uuid": "60339f13-d647-4424-bfa6-8de9257c2766", "symbol": "GGR", "name": "Gogoro Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/60339f13-d647-4424-bfa6-8de9257c2766/", "api_url": "https://sharemaestro.com/factors/api/tickers/60339f13-d647-4424-bfa6-8de9257c2766/" }, "latest_snapshot": { "ticker": { "uuid": "60339f13-d647-4424-bfa6-8de9257c2766", "symbol": "GGR", "name": "Gogoro Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/60339f13-d647-4424-bfa6-8de9257c2766/", "api_url": "https://sharemaestro.com/factors/api/tickers/60339f13-d647-4424-bfa6-8de9257c2766/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.56, "value": 0.92, "quality": 0.17, "momentum": 0.03, "coverage": 0.879, "confidence": 0.842, "delta": 0 }, "headline_factors": { "price": 3.5, "market_cap": 70257526.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0939, "shareholder_yield": -0.2376, "roe": -0.5946, "piotroski_f_score": 5, "momentum_12_1": -0.491, "volatility_252d": 0.7059 }, "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": 10.6461, "earnings_yield": null, "fcf_yield": 0.268, "shareholder_yield": -0.2376 }, "quality": { "roe": -0.5946, "roic": -0.0975, "gross_margin": 0.1171, "fcf_margin": 0.3557, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0781, "eps_growth_1y": null, "fcf_growth_1y": -0.0756 }, "momentum": { "price_return_12m": -0.5547, "momentum_12_1": -0.491, "relative_strength": -0.7709 }, "scores": { "value_percentile": 0.92, "quality_percentile": 0.17, "momentum_percentile": 0.03, "growth_composite": 83, "yield_composite": 67, "overall_composite": 44, "os_score": 0.56, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4, "os": 0.57, "value": 0.91, "quality": 0.15, "momentum": 0.12, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2079, "roe": -0.5946, "momentum_12_1": -0.2139 }, { "week_end_date": "2026-06-14", "price": 3.85, "os": 0.58, "value": 0.92, "quality": 0.18, "momentum": 0.08, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.216, "roe": -0.5946, "momentum_12_1": -0.2216 }, { "week_end_date": "2026-06-21", "price": 4, "os": 0.59, "value": 0.91, "quality": 0.16, "momentum": 0.13, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2079, "roe": -0.5946, "momentum_12_1": -0.1879 }, { "week_end_date": "2026-06-28", "price": 4, "os": 0.57, "value": 0.92, "quality": 0.17, "momentum": 0.07, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2079, "roe": -0.5946, "momentum_12_1": -0.2393 }, { "week_end_date": "2026-07-05", "price": 3.96, "os": 0.56, "value": 0.92, "quality": 0.16, "momentum": 0.06, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.21, "roe": -0.5946, "momentum_12_1": -0.3754 }, { "week_end_date": "2026-07-12", "price": 3.85, "os": 0.58, "value": 0.92, "quality": 0.17, "momentum": 0.1, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.216, "roe": -0.5946, "momentum_12_1": -0.491 }, { "week_end_date": "2026-07-19", "price": 3.43, "os": 0.56, "value": 0.92, "quality": 0.17, "momentum": 0.04, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2425, "roe": -0.5946, "momentum_12_1": -0.4186 }, { "week_end_date": "2026-07-26", "price": 3.5, "os": 0.56, "value": 0.92, "quality": 0.17, "momentum": 0.03, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2376, "roe": -0.5946, "momentum_12_1": -0.491 } ], "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": 281480000, "cost_of_revenue": 258322000, "gross_profit": 23158000, "ebit": -65326000, "ebitda": 25600000, "pretax_income": -79969000, "tax_provision": null, "net_income": -79969000, "net_income_to_common": -79969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130900000, "total_assets": 601569000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31119000, "capital_expenditure": 60857000, "free_cash_flow": 91976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -23007000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 281480000, "cost_of_revenue": 258322000, "gross_profit": 23158000, "ebit": -65326000, "ebitda": 25600000, "pretax_income": -79969000, "tax_provision": null, "net_income": -79969000, "net_income_to_common": -79969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130900000, "total_assets": 601569000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31119000, "capital_expenditure": 60857000, "free_cash_flow": 91976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -23007000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 281480000, "cost_of_revenue": 258322000, "gross_profit": 23158000, "ebit": -65326000, "ebitda": 25600000, "pretax_income": -79969000, "tax_provision": null, "net_income": -79969000, "net_income_to_common": -79969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130900000, "total_assets": 601569000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31119000, "capital_expenditure": 60857000, "free_cash_flow": 91976000, "dividends_paid": null, "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": 281480000, "cost_of_revenue": 258322000, "gross_profit": 23158000, "ebit": -65326000, "ebitda": 25600000, "pretax_income": -79969000, "tax_provision": null, "net_income": -79969000, "net_income_to_common": -79969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130900000, "total_assets": 601569000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31119000, "capital_expenditure": 60857000, "free_cash_flow": 91976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -23007000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 281480000, "cost_of_revenue": 258322000, "gross_profit": 23158000, "ebit": -65326000, "ebitda": 25600000, "pretax_income": -79969000, "tax_provision": null, "net_income": -79969000, "net_income_to_common": -79969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130900000, "total_assets": 601569000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31119000, "capital_expenditure": 60857000, "free_cash_flow": 91976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -23007000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 281480000, "cost_of_revenue": 258322000, "gross_profit": 23158000, "ebit": -65326000, "ebitda": 25600000, "pretax_income": -79969000, "tax_provision": null, "net_income": -79969000, "net_income_to_common": -79969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130852000, "total_assets": 599955000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31119000, "capital_expenditure": 60857000, "free_cash_flow": 91976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -23007000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 281480000, "cost_of_revenue": 258322000, "gross_profit": 23158000, "ebit": -65326000, "ebitda": 25600000, "pretax_income": -79969000, "tax_provision": null, "net_income": -79969000, "net_income_to_common": -79969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130852000, "total_assets": 599955000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31119000, "capital_expenditure": 60857000, "free_cash_flow": 91976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -23007000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 310641000, "cost_of_revenue": 302711000, "gross_profit": 7930000, "ebit": -108619000, "ebitda": -11611000, "pretax_income": -122754000, "tax_provision": -491000, "net_income": -122754000, "net_income_to_common": -122754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117148000, "total_current_assets": 202824000, "total_assets": 700427000, "short_term_debt": 112464000, "long_term_debt": 253750000, "total_debt": 393180000, "total_liabilities": 523887000, "total_equity": 176540000, "shares_outstanding": 13249200, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9850000, "capital_expenditure": 124498000, "free_cash_flow": 134348000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 75000000, "net_debt_issued": -40994000 } } ], "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": 62914000, "cost_of_revenue": 50090000, "gross_profit": 12824000, "ebit": -4780000, "ebitda": 16081000, "pretax_income": -7884000, "tax_provision": null, "net_income": -7884000, "net_income_to_common": -7884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77303000, "total_current_assets": 139590000, "total_assets": 589843000, "short_term_debt": 92130000, "long_term_debt": 272792000, "total_debt": 379745000, "total_liabilities": 473302000, "total_equity": 116541000, "shares_outstanding": 15892000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3095000, "capital_expenditure": 4501000, "free_cash_flow": 7596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16695000, "net_debt_issued": -3788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 62914000, "cost_of_revenue": 50090000, "gross_profit": 12824000, "ebit": -4780000, "ebitda": 16081000, "pretax_income": -7884000, "tax_provision": null, "net_income": -7884000, "net_income_to_common": -7884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77303000, "total_current_assets": 139590000, "total_assets": 589843000, "short_term_debt": 92130000, "long_term_debt": 272792000, "total_debt": 379745000, "total_liabilities": 473302000, "total_equity": 116541000, "shares_outstanding": 15892000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3095000, "capital_expenditure": 4501000, "free_cash_flow": 7596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16695000, "net_debt_issued": -3788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 62914000, "cost_of_revenue": 50090000, "gross_profit": 12824000, "ebit": -4780000, "ebitda": 16081000, "pretax_income": -7884000, "tax_provision": null, "net_income": -7884000, "net_income_to_common": -7884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77303000, "total_current_assets": 139590000, "total_assets": 589843000, "short_term_debt": 92130000, "long_term_debt": 272792000, "total_debt": 379745000, "total_liabilities": 473302000, "total_equity": 116541000, "shares_outstanding": 15892000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3095000, "capital_expenditure": 4501000, "free_cash_flow": 7596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16695000, "net_debt_issued": -3788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 62914000, "cost_of_revenue": 50090000, "gross_profit": 12824000, "ebit": -4780000, "ebitda": 16081000, "pretax_income": -7884000, "tax_provision": null, "net_income": -7884000, "net_income_to_common": -7884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77303000, "total_current_assets": 139590000, "total_assets": 589843000, "short_term_debt": 92130000, "long_term_debt": 272792000, "total_debt": 379745000, "total_liabilities": 473302000, "total_equity": 116541000, "shares_outstanding": 15892000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3095000, "capital_expenditure": 4501000, "free_cash_flow": 7596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16695000, "net_debt_issued": -3788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 62914000, "cost_of_revenue": 50090000, "gross_profit": 12824000, "ebit": -4780000, "ebitda": 16081000, "pretax_income": -7884000, "tax_provision": null, "net_income": -7884000, "net_income_to_common": -7884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77303000, "total_current_assets": 139590000, "total_assets": 589843000, "short_term_debt": 92130000, "long_term_debt": 272792000, "total_debt": 379745000, "total_liabilities": 473302000, "total_equity": 116541000, "shares_outstanding": 15892000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3095000, "capital_expenditure": 4501000, "free_cash_flow": 7596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16695000, "net_debt_issued": -3788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 62914000, "cost_of_revenue": 50090000, "gross_profit": 12824000, "ebit": -4780000, "ebitda": 16081000, "pretax_income": -7884000, "tax_provision": null, "net_income": -7884000, "net_income_to_common": -7884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77303000, "total_current_assets": 139590000, "total_assets": 589843000, "short_term_debt": 92130000, "long_term_debt": 272792000, "total_debt": 379745000, "total_liabilities": 473302000, "total_equity": 116541000, "shares_outstanding": 15892000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3095000, "capital_expenditure": 4501000, "free_cash_flow": 7596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16695000, "net_debt_issued": -3788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 62914000, "cost_of_revenue": 50090000, "gross_profit": 12824000, "ebit": -5119000, "ebitda": 15742000, "pretax_income": -7884000, "tax_provision": null, "net_income": -7884000, "net_income_to_common": -7884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77303000, "total_current_assets": 139590000, "total_assets": 589843000, "short_term_debt": 92130000, "long_term_debt": 272792000, "total_debt": 106953000, "total_liabilities": 473302000, "total_equity": 116541000, "shares_outstanding": 15892000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3095000, "capital_expenditure": 4501000, "free_cash_flow": 7596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16695000, "net_debt_issued": -3788000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74399000, "cost_of_revenue": 64061000, "gross_profit": 10338000, "ebit": -14930000, "ebitda": 7468000, "pretax_income": -19938000, "tax_provision": null, "net_income": -19938000, "net_income_to_common": -19938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130900000, "total_assets": 601569000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295460000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10235000, "capital_expenditure": 13872000, "free_cash_flow": 24107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -47121000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74399000, "cost_of_revenue": 64061000, "gross_profit": 10338000, "ebit": -14930000, "ebitda": 7468000, "pretax_income": -19938000, "tax_provision": null, "net_income": -19938000, "net_income_to_common": -19938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130900000, "total_assets": 601569000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295460000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10235000, "capital_expenditure": 13872000, "free_cash_flow": 24107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -47121000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74399000, "cost_of_revenue": 64061000, "gross_profit": 10338000, "ebit": -14930000, "ebitda": 7468000, "pretax_income": -19938000, "tax_provision": null, "net_income": -19938000, "net_income_to_common": -19938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130900000, "total_assets": 601569000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295460000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10235000, "capital_expenditure": 13872000, "free_cash_flow": 24107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -47121000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74399000, "cost_of_revenue": 64061000, "gross_profit": 10338000, "ebit": -14930000, "ebitda": 7468000, "pretax_income": -19938000, "tax_provision": null, "net_income": -19938000, "net_income_to_common": -19938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130900000, "total_assets": 601569000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295460000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10235000, "capital_expenditure": 13872000, "free_cash_flow": 24107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -47121000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 74399000, "cost_of_revenue": 64061000, "gross_profit": 10338000, "ebit": -14930000, "ebitda": 7468000, "pretax_income": -19938000, "tax_provision": null, "net_income": -19938000, "net_income_to_common": -19938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70574000, "total_current_assets": 130900000, "total_assets": 601569000, "short_term_debt": 93386000, "long_term_debt": 277596000, "total_debt": 388265000, "total_liabilities": 493329000, "total_equity": 108240000, "shares_outstanding": 295460000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10235000, "capital_expenditure": 13872000, "free_cash_flow": 24107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -47121000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }