{ "ticker": { "uuid": "66a7c3ed-3af3-46f1-81d4-b762a9e0fa03", "symbol": "BZAI", "name": "Blaize Holdings, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/66a7c3ed-3af3-46f1-81d4-b762a9e0fa03/", "api_url": "https://sharemaestro.com/factors/api/tickers/66a7c3ed-3af3-46f1-81d4-b762a9e0fa03/" }, "latest_snapshot": { "ticker": { "uuid": "66a7c3ed-3af3-46f1-81d4-b762a9e0fa03", "symbol": "BZAI", "name": "Blaize Holdings, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/66a7c3ed-3af3-46f1-81d4-b762a9e0fa03/", "api_url": "https://sharemaestro.com/factors/api/tickers/66a7c3ed-3af3-46f1-81d4-b762a9e0fa03/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.27, "value": 0.69, "quality": 0.17, "momentum": 0.01, "coverage": 0.848, "confidence": 0.812, "delta": -2 }, "headline_factors": { "price": 0.9, "market_cap": 128567563.01, "pe_ratio": null, "earnings_yield": 0.3305, "ebitda_to_ev": 0.3426, "shareholder_yield": -0.0031, "roe": -3.2146, "piotroski_f_score": 3, "momentum_12_1": -0.6605, "volatility_252d": 1.1011 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 2.9189, "earnings_yield": 0.3305, "fcf_yield": -0.7156, "shareholder_yield": -0.0031 }, "quality": { "roe": -3.2146, "roic": null, "gross_margin": 0.1757, "fcf_margin": -1.7391, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.7913, "momentum_12_1": -0.6605, "relative_strength": -1.0076 }, "scores": { "value_percentile": 0.69, "quality_percentile": 0.17, "momentum_percentile": 0.01, "growth_composite": 64, "yield_composite": 88, "overall_composite": 73, "os_score": 0.27, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.66, "os": 0.06, "value": 0.31, "quality": 0.17, "momentum": 0.09, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.1575, "shareholder_yield": -0.0017, "roe": -3.2146, "momentum_12_1": -0.2667 }, { "week_end_date": "2026-06-14", "price": 1.47, "os": 0.06, "value": 0.33, "quality": 0.17, "momentum": 0.04, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.1814, "shareholder_yield": -0.0019, "roe": -3.2146, "momentum_12_1": -0.4426 }, { "week_end_date": "2026-06-21", "price": 1.41, "os": 0.06, "value": 0.33, "quality": 0.18, "momentum": 0.04, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.1905, "shareholder_yield": -0.002, "roe": -3.2146, "momentum_12_1": -0.4576 }, { "week_end_date": "2026-06-28", "price": 1.47, "os": 0.07, "value": 0.34, "quality": 0.18, "momentum": 0.05, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.1814, "shareholder_yield": -0.0019, "roe": -3.2146, "momentum_12_1": -0.2511 }, { "week_end_date": "2026-07-05", "price": 1.34, "os": 0.07, "value": 0.35, "quality": 0.19, "momentum": 0.04, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.2023, "shareholder_yield": -0.0021, "roe": -3.2146, "momentum_12_1": -0.4113 }, { "week_end_date": "2026-07-12", "price": 1.23, "os": 0.08, "value": 0.37, "quality": 0.19, "momentum": 0.08, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.2242, "shareholder_yield": -0.0023, "roe": -3.2146, "momentum_12_1": -0.4769 }, { "week_end_date": "2026-07-19", "price": 1.06, "os": 0.25, "value": 0.66, "quality": 0.17, "momentum": 0.01, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.2677, "shareholder_yield": -0.0027, "roe": -3.2146, "momentum_12_1": -0.7069 }, { "week_end_date": "2026-07-26", "price": 0.9, "os": 0.27, "value": 0.69, "quality": 0.17, "momentum": 0.01, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.3305, "shareholder_yield": -0.0031, "roe": -3.2146, "momentum_12_1": -0.6605 } ], "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": 38632000, "cost_of_revenue": 32438000, "gross_profit": 6194000, "ebit": -91798000, "ebitda": -90603000, "pretax_income": -206687000, "tax_provision": 217000, "net_income": -206904000, "net_income_to_common": -206904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": null, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 104275265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -81409000, "capital_expenditure": 788000, "free_cash_flow": -80621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27902000, "net_debt_issued": 33250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 38632000, "cost_of_revenue": 32438000, "gross_profit": 6194000, "ebit": -91798000, "ebitda": -90603000, "pretax_income": -206687000, "tax_provision": 217000, "net_income": -206904000, "net_income_to_common": -206904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": null, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 104275265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -81409000, "capital_expenditure": 788000, "free_cash_flow": -80621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27902000, "net_debt_issued": 33250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 38632000, "cost_of_revenue": 32438000, "gross_profit": 6194000, "ebit": -91798000, "ebitda": -90603000, "pretax_income": -206687000, "tax_provision": 217000, "net_income": -206904000, "net_income_to_common": -206904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": null, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 104275265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -81409000, "capital_expenditure": 788000, "free_cash_flow": -80621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27902000, "net_debt_issued": 33250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 38632000, "cost_of_revenue": 32438000, "gross_profit": 6194000, "ebit": -91798000, "ebitda": -90603000, "pretax_income": -206687000, "tax_provision": 217000, "net_income": -206904000, "net_income_to_common": -206904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": null, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 104275265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -81409000, "capital_expenditure": 788000, "free_cash_flow": -80621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27902000, "net_debt_issued": 33250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 38632000, "cost_of_revenue": 32438000, "gross_profit": 6194000, "ebit": -91798000, "ebitda": -90603000, "pretax_income": -206687000, "tax_provision": 217000, "net_income": -206904000, "net_income_to_common": -206904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": null, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 104275265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -81409000, "capital_expenditure": 788000, "free_cash_flow": -80621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27902000, "net_debt_issued": 33250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 38632000, "cost_of_revenue": 33633000, "gross_profit": 4999000, "ebit": -91798000, "ebitda": -90603000, "pretax_income": -206687000, "tax_provision": 217000, "net_income": -206904000, "net_income_to_common": -206904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": null, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 104275265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -81409000, "capital_expenditure": 788000, "free_cash_flow": -80621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27902000, "net_debt_issued": 33250000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 38632000, "cost_of_revenue": 33633000, "gross_profit": 4999000, "ebit": -91798000, "ebitda": -91798000, "pretax_income": -206687000, "tax_provision": 217000, "net_income": -206904000, "net_income_to_common": -206904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": null, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 104275265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -81409000, "capital_expenditure": 788000, "free_cash_flow": -80621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27902000, "net_debt_issued": 33250000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1554000, "cost_of_revenue": 579000, "gross_profit": 975000, "ebit": -47635000, "ebitda": -46749000, "pretax_income": -62147000, "tax_provision": -952000, "net_income": -61195000, "net_income_to_common": -61195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1506, "total_current_assets": 758842, "total_assets": 48316954, "short_term_debt": 1500000, "long_term_debt": null, "total_debt": 1500000, "total_liabilities": 24079688, "total_equity": 24237266, "shares_outstanding": 101636442, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -53532000, "capital_expenditure": 902000, "free_cash_flow": -52630000, "dividends_paid": null, "share_repurchases": -2774658, "shares_issued": 0, "net_debt_issued": 105968000 } } ], "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": 2738000, "cost_of_revenue": 1162000, "gross_profit": 1576000, "ebit": -23388000, "ebitda": -23202000, "pretax_income": -22554000, "tax_provision": 99000, "net_income": -22653000, "net_income_to_common": -22653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33219000, "total_current_assets": 65381000, "total_assets": 70752000, "short_term_debt": 2096000, "long_term_debt": 640000, "total_debt": 2736000, "total_liabilities": 45307000, "total_equity": 25445000, "shares_outstanding": 122382195, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12630000, "capital_expenditure": 116000, "free_cash_flow": -12514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 58000, "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": 2738000, "cost_of_revenue": 1162000, "gross_profit": 1576000, "ebit": -23388000, "ebitda": -23202000, "pretax_income": -22554000, "tax_provision": 99000, "net_income": -22653000, "net_income_to_common": -22653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33219000, "total_current_assets": 65381000, "total_assets": 70752000, "short_term_debt": 2096000, "long_term_debt": 640000, "total_debt": 2736000, "total_liabilities": 45307000, "total_equity": 25445000, "shares_outstanding": 122382195, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12630000, "capital_expenditure": 116000, "free_cash_flow": -12514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 58000, "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": 2738000, "cost_of_revenue": 1162000, "gross_profit": 1576000, "ebit": -23388000, "ebitda": -23202000, "pretax_income": -22554000, "tax_provision": 99000, "net_income": -22653000, "net_income_to_common": -22653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33219000, "total_current_assets": 65381000, "total_assets": 70752000, "short_term_debt": 2096000, "long_term_debt": null, "total_debt": 2736000, "total_liabilities": 45307000, "total_equity": 25445000, "shares_outstanding": 122382195, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12630000, "capital_expenditure": 116000, "free_cash_flow": -12514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 58000, "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": 2738000, "cost_of_revenue": 1162000, "gross_profit": 1576000, "ebit": -23388000, "ebitda": -23202000, "pretax_income": -22554000, "tax_provision": 99000, "net_income": -22653000, "net_income_to_common": -22653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33219000, "total_current_assets": 65381000, "total_assets": 70752000, "short_term_debt": 2096000, "long_term_debt": 640000, "total_debt": 2736000, "total_liabilities": 45307000, "total_equity": 25445000, "shares_outstanding": 122382195, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12630000, "capital_expenditure": 116000, "free_cash_flow": -12514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 58000, "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": 2738000, "cost_of_revenue": 1162000, "gross_profit": 1576000, "ebit": -23388000, "ebitda": -23202000, "pretax_income": -22554000, "tax_provision": 99000, "net_income": -22653000, "net_income_to_common": -22653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33219000, "total_current_assets": 65381000, "total_assets": 70752000, "short_term_debt": 2096000, "long_term_debt": null, "total_debt": 2736000, "total_liabilities": 45307000, "total_equity": 25445000, "shares_outstanding": 122382195, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12630000, "capital_expenditure": 116000, "free_cash_flow": -12514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 58000, "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": 2738000, "cost_of_revenue": 1348000, "gross_profit": 1390000, "ebit": -23388000, "ebitda": -23202000, "pretax_income": -22554000, "tax_provision": 99000, "net_income": -22653000, "net_income_to_common": -22653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33219000, "total_current_assets": 65381000, "total_assets": 70752000, "short_term_debt": 2096000, "long_term_debt": null, "total_debt": 2736000, "total_liabilities": 45307000, "total_equity": 25445000, "shares_outstanding": 122382195, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12630000, "capital_expenditure": 116000, "free_cash_flow": -12514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 58000, "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": 2738000, "cost_of_revenue": 1348000, "gross_profit": 1390000, "ebit": -23388000, "ebitda": -23202000, "pretax_income": -22554000, "tax_provision": 99000, "net_income": -22653000, "net_income_to_common": -22653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33219000, "total_current_assets": 65381000, "total_assets": 70752000, "short_term_debt": 2096000, "long_term_debt": null, "total_debt": 2736000, "total_liabilities": 45307000, "total_equity": 25445000, "shares_outstanding": 122382195, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12630000, "capital_expenditure": 116000, "free_cash_flow": -12514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 58000, "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": 23776000, "cost_of_revenue": 21216000, "gross_profit": 2560000, "ebit": 111588000, "ebitda": 111772000, "pretax_income": -3301000, "tax_provision": -5000, "net_income": -3296000, "net_income_to_common": -3296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": 804000, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 116573701, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16461000, "capital_expenditure": 81000, "free_cash_flow": -16380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 327000, "net_debt_issued": 13226000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23776000, "cost_of_revenue": 21216000, "gross_profit": 2560000, "ebit": 111588000, "ebitda": 111772000, "pretax_income": -3301000, "tax_provision": -5000, "net_income": -3296000, "net_income_to_common": -3296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": 804000, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 116573701, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16461000, "capital_expenditure": 81000, "free_cash_flow": -16380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 327000, "net_debt_issued": 13226000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23776000, "cost_of_revenue": 21216000, "gross_profit": 2560000, "ebit": 111588000, "ebitda": 111772000, "pretax_income": -3301000, "tax_provision": -5000, "net_income": -3296000, "net_income_to_common": -3296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": null, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 116573701, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16461000, "capital_expenditure": 81000, "free_cash_flow": -16380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 327000, "net_debt_issued": 13226000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23776000, "cost_of_revenue": 21216000, "gross_profit": 2560000, "ebit": 111588000, "ebitda": 111772000, "pretax_income": -3301000, "tax_provision": -5000, "net_income": -3296000, "net_income_to_common": -3296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": 804000, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 116573701, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16461000, "capital_expenditure": 81000, "free_cash_flow": -16380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 327000, "net_debt_issued": 13226000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23776000, "cost_of_revenue": 21216000, "gross_profit": 2560000, "ebit": 111588000, "ebitda": 111772000, "pretax_income": -3301000, "tax_provision": -5000, "net_income": -3296000, "net_income_to_common": -3296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45781000, "total_current_assets": 96607000, "total_assets": 102244000, "short_term_debt": 2144000, "long_term_debt": null, "total_debt": 2144000, "total_liabilities": 63244000, "total_equity": 39000000, "shares_outstanding": 116573701, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16461000, "capital_expenditure": 81000, "free_cash_flow": -16380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 327000, "net_debt_issued": 13226000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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 } }