{ "ticker": { "uuid": "60747f11-cab5-42e2-8464-c90a283a4bc5", "symbol": "LOCL", "name": "Local Bounti Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/60747f11-cab5-42e2-8464-c90a283a4bc5/", "api_url": "https://sharemaestro.com/factors/api/tickers/60747f11-cab5-42e2-8464-c90a283a4bc5/" }, "latest_snapshot": { "ticker": { "uuid": "60747f11-cab5-42e2-8464-c90a283a4bc5", "symbol": "LOCL", "name": "Local Bounti Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/60747f11-cab5-42e2-8464-c90a283a4bc5/", "api_url": "https://sharemaestro.com/factors/api/tickers/60747f11-cab5-42e2-8464-c90a283a4bc5/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.22, "value": 0.37, "quality": 0.36, "momentum": 0.37, "coverage": 0.667, "confidence": 0.639, "delta": 0 }, "headline_factors": { "price": 1.06, "market_cap": 24164046.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": 0.39, "piotroski_f_score": 5, "momentum_12_1": -0.5387, "volatility_252d": 1.154 }, "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": -1.4722, "shareholder_yield": null }, "quality": { "roe": 0.39, "roic": null, "gross_margin": 0.1184, "fcf_margin": -0.3624, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.2112, "eps_growth_1y": null, "fcf_growth_1y": -1.7929 }, "momentum": { "price_return_12m": -0.6431, "momentum_12_1": -0.5387, "relative_strength": -0.8114 }, "scores": { "value_percentile": 0.37, "quality_percentile": 0.36, "momentum_percentile": 0.37, "growth_composite": 63, "yield_composite": 62, "overall_composite": 78, "os_score": 0.22, "factor_coverage": 0.667, "signal_confidence": 0.639 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.41, "os": 0.22, "value": 0.37, "quality": 0.35, "momentum": 0.36, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.7616, "roe": 0.39, "momentum_12_1": -0.2234 }, { "week_end_date": "2026-06-14", "price": 1.35, "os": 0.22, "value": 0.37, "quality": 0.35, "momentum": 0.36, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.7955, "roe": 0.39, "momentum_12_1": -0.0784 }, { "week_end_date": "2026-06-21", "price": 1.29, "os": 0.19, "value": 0.36, "quality": 0.34, "momentum": 0.35, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.8325, "roe": 0.39, "momentum_12_1": -0.1121 }, { "week_end_date": "2026-06-28", "price": 1.37, "os": 0.71, "value": 0.6, "quality": 0.58, "momentum": 0.59, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.7839, "roe": 0.39, "momentum_12_1": -0.2345 }, { "week_end_date": "2026-07-05", "price": 1.27, "os": 0.22, "value": 0.37, "quality": 0.36, "momentum": 0.37, "confidence": 0.72, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.8456, "roe": 0.39, "momentum_12_1": -0.5362 }, { "week_end_date": "2026-07-12", "price": 1.3, "os": 0.25, "value": 0.38, "quality": 0.37, "momentum": 0.39, "confidence": 0.712, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.8261, "roe": 0.39, "momentum_12_1": -0.4622 }, { "week_end_date": "2026-07-19", "price": 1.21, "os": 0.22, "value": 0.37, "quality": 0.35, "momentum": 0.36, "confidence": 0.704, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.8875, "roe": 0.39, "momentum_12_1": -0.4941 }, { "week_end_date": "2026-07-26", "price": 1.06, "os": 0.22, "value": 0.37, "quality": 0.36, "momentum": 0.37, "confidence": 0.639, "coverage": 0.667, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.39, "momentum_12_1": -0.5387 } ], "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": 48365000, "cost_of_revenue": 42505000, "gross_profit": 5860000, "ebit": -62212000, "ebitda": -39015000, "pretax_income": -94379000, "tax_provision": null, "net_income": -94379000, "net_income_to_common": -94379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 23466935, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -30336000, "capital_expenditure": 11589000, "free_cash_flow": -18747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 24481000, "net_debt_issued": 20317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48365000, "cost_of_revenue": 42505000, "gross_profit": 5860000, "ebit": -62212000, "ebitda": -39015000, "pretax_income": -94379000, "tax_provision": null, "net_income": -94379000, "net_income_to_common": -94379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 23466935, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -30336000, "capital_expenditure": 11589000, "free_cash_flow": -18747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 24481000, "net_debt_issued": 20317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48365000, "cost_of_revenue": 42505000, "gross_profit": 5860000, "ebit": -62212000, "ebitda": -39015000, "pretax_income": -94379000, "tax_provision": null, "net_income": -94379000, "net_income_to_common": -94379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 23466935, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -30336000, "capital_expenditure": 11589000, "free_cash_flow": -18747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 24481000, "net_debt_issued": 20317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48365000, "cost_of_revenue": 42505000, "gross_profit": 5860000, "ebit": -62212000, "ebitda": -39015000, "pretax_income": -94379000, "tax_provision": null, "net_income": -94379000, "net_income_to_common": -94379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 23466935, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -30336000, "capital_expenditure": 11589000, "free_cash_flow": -18747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 24481000, "net_debt_issued": 20317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48365000, "cost_of_revenue": 42505000, "gross_profit": 5860000, "ebit": -62212000, "ebitda": -39015000, "pretax_income": -94379000, "tax_provision": null, "net_income": -94379000, "net_income_to_common": -94379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 23466935, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -30336000, "capital_expenditure": 11589000, "free_cash_flow": -18747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 24481000, "net_debt_issued": 20317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48365000, "cost_of_revenue": 42505000, "gross_profit": 5860000, "ebit": -62212000, "ebitda": -39015000, "pretax_income": -94379000, "tax_provision": null, "net_income": -94379000, "net_income_to_common": -94379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 23466935, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -30336000, "capital_expenditure": 11589000, "free_cash_flow": -18747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 24481000, "net_debt_issued": 20317000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48365000, "cost_of_revenue": 42505000, "gross_profit": 5860000, "ebit": -62212000, "ebitda": -39015000, "pretax_income": -94379000, "tax_provision": null, "net_income": -94379000, "net_income_to_common": -94379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 23466935, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -30336000, "capital_expenditure": 11589000, "free_cash_flow": -18747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 24481000, "net_debt_issued": 20317000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 38138000, "cost_of_revenue": 34048000, "gross_profit": 4090000, "ebit": -60979000, "ebitda": -42108000, "pretax_income": -119902000, "tax_provision": null, "net_income": -119902000, "net_income_to_common": -119902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 937000, "total_current_assets": 18823000, "total_assets": 428035000, "short_term_debt": 20316000, "long_term_debt": 416577000, "total_debt": 437156000, "total_liabilities": 528535000, "total_equity": -100500000, "shares_outstanding": 8480247, "goodwill_and_intangibles": 37783000 }, "cash_flow": { "operating_cash_flow": -27061000, "capital_expenditure": 82454000, "free_cash_flow": 55393000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 100086000 } } ], "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": 13337000, "cost_of_revenue": 11803000, "gross_profit": 1534000, "ebit": -8684000, "ebitda": -3055000, "pretax_income": -12718000, "tax_provision": null, "net_income": -12718000, "net_income_to_common": -12718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12254000, "total_current_assets": 30192000, "total_assets": 414168000, "short_term_debt": 135000, "long_term_debt": 490808000, "total_debt": 423000, "total_liabilities": 592189000, "total_equity": -178021000, "shares_outstanding": 24125745, "goodwill_and_intangibles": 30150000 }, "cash_flow": { "operating_cash_flow": -6070000, "capital_expenditure": 1105000, "free_cash_flow": -4965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15656000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13337000, "cost_of_revenue": 11803000, "gross_profit": 1534000, "ebit": -8684000, "ebitda": -3055000, "pretax_income": -12718000, "tax_provision": null, "net_income": -12718000, "net_income_to_common": -12718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12254000, "total_current_assets": 30192000, "total_assets": 414168000, "short_term_debt": 135000, "long_term_debt": 490808000, "total_debt": 423000, "total_liabilities": 592189000, "total_equity": -178021000, "shares_outstanding": 24125745, "goodwill_and_intangibles": 30150000 }, "cash_flow": { "operating_cash_flow": -6070000, "capital_expenditure": 1105000, "free_cash_flow": -4965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15656000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13337000, "cost_of_revenue": 11803000, "gross_profit": 1534000, "ebit": -8684000, "ebitda": -3055000, "pretax_income": -12718000, "tax_provision": null, "net_income": -12718000, "net_income_to_common": -12718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12254000, "total_current_assets": 30192000, "total_assets": 414168000, "short_term_debt": 135000, "long_term_debt": 490808000, "total_debt": 423000, "total_liabilities": 592189000, "total_equity": -178021000, "shares_outstanding": 24125745, "goodwill_and_intangibles": 30150000 }, "cash_flow": { "operating_cash_flow": -6070000, "capital_expenditure": 1105000, "free_cash_flow": -4965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15656000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13337000, "cost_of_revenue": 11803000, "gross_profit": 1534000, "ebit": -8684000, "ebitda": -3055000, "pretax_income": -12718000, "tax_provision": null, "net_income": -12718000, "net_income_to_common": -12718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12254000, "total_current_assets": 30192000, "total_assets": 414168000, "short_term_debt": 135000, "long_term_debt": 490808000, "total_debt": 423000, "total_liabilities": 592189000, "total_equity": -178021000, "shares_outstanding": 24125745, "goodwill_and_intangibles": 30150000 }, "cash_flow": { "operating_cash_flow": -6070000, "capital_expenditure": 1105000, "free_cash_flow": -4965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15656000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13337000, "cost_of_revenue": 11803000, "gross_profit": 1534000, "ebit": -8684000, "ebitda": -3055000, "pretax_income": -12718000, "tax_provision": null, "net_income": -12718000, "net_income_to_common": -12718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12254000, "total_current_assets": 30192000, "total_assets": 414168000, "short_term_debt": 135000, "long_term_debt": 490808000, "total_debt": 423000, "total_liabilities": 592189000, "total_equity": -178021000, "shares_outstanding": 24125745, "goodwill_and_intangibles": 30150000 }, "cash_flow": { "operating_cash_flow": -6070000, "capital_expenditure": 1105000, "free_cash_flow": -4965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15656000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13337000, "cost_of_revenue": 11803000, "gross_profit": 1534000, "ebit": -8684000, "ebitda": -3055000, "pretax_income": -12718000, "tax_provision": null, "net_income": -12718000, "net_income_to_common": -12718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12254000, "total_current_assets": 30192000, "total_assets": 414168000, "short_term_debt": 135000, "long_term_debt": 490808000, "total_debt": 423000, "total_liabilities": 592189000, "total_equity": -178021000, "shares_outstanding": 24125745, "goodwill_and_intangibles": 30150000 }, "cash_flow": { "operating_cash_flow": -6070000, "capital_expenditure": 1105000, "free_cash_flow": -4965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15656000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13337000, "cost_of_revenue": 11803000, "gross_profit": 1534000, "ebit": -13934000, "ebitda": -13934000, "pretax_income": -12718000, "tax_provision": null, "net_income": -12718000, "net_income_to_common": -12718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12254000, "total_current_assets": 30192000, "total_assets": 414168000, "short_term_debt": 135000, "long_term_debt": 490808000, "total_debt": 423000, "total_liabilities": 592189000, "total_equity": -178021000, "shares_outstanding": 24125745, "goodwill_and_intangibles": 30150000 }, "cash_flow": { "operating_cash_flow": -6070000, "capital_expenditure": 1105000, "free_cash_flow": -4965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15656000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12457000, "cost_of_revenue": 10936000, "gross_profit": 1521000, "ebit": -4530000, "ebitda": 1080000, "pretax_income": -8697000, "tax_provision": null, "net_income": -8697000, "net_income_to_common": -8697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 22808125, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -3146000, "capital_expenditure": 482000, "free_cash_flow": -2664000, "dividends_paid": null, "share_repurchases": -469000, "shares_issued": null, "net_debt_issued": -86000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12457000, "cost_of_revenue": 10936000, "gross_profit": 1521000, "ebit": -4530000, "ebitda": 1080000, "pretax_income": -8697000, "tax_provision": null, "net_income": -8697000, "net_income_to_common": -8697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 22808125, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -3146000, "capital_expenditure": 482000, "free_cash_flow": -2664000, "dividends_paid": null, "share_repurchases": -469000, "shares_issued": null, "net_debt_issued": -86000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12457000, "cost_of_revenue": 10936000, "gross_profit": 1521000, "ebit": -4530000, "ebitda": 1080000, "pretax_income": -8697000, "tax_provision": null, "net_income": -8697000, "net_income_to_common": -8697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 22808125, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -3146000, "capital_expenditure": 482000, "free_cash_flow": -2664000, "dividends_paid": null, "share_repurchases": -469000, "shares_issued": null, "net_debt_issued": -86000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12457000, "cost_of_revenue": 10936000, "gross_profit": 1521000, "ebit": -4530000, "ebitda": 1080000, "pretax_income": -8697000, "tax_provision": null, "net_income": -8697000, "net_income_to_common": -8697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 22808125, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -3146000, "capital_expenditure": 482000, "free_cash_flow": -2664000, "dividends_paid": null, "share_repurchases": -469000, "shares_issued": null, "net_debt_issued": -86000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12457000, "cost_of_revenue": 10936000, "gross_profit": 1521000, "ebit": -4530000, "ebitda": 1080000, "pretax_income": -8697000, "tax_provision": null, "net_income": -8697000, "net_income_to_common": -8697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 535517000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 22808125, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -3146000, "capital_expenditure": 482000, "free_cash_flow": -2664000, "dividends_paid": null, "share_repurchases": -469000, "shares_issued": null, "net_debt_issued": -86000 } } ] }, "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/" } ], "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 } }