{ "ticker": { "uuid": "71ab29b4-b6b0-48e8-ae70-24c61aa84325", "symbol": "SEAT", "name": "Vivid Seats Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/71ab29b4-b6b0-48e8-ae70-24c61aa84325/", "api_url": "https://sharemaestro.com/factors/api/tickers/71ab29b4-b6b0-48e8-ae70-24c61aa84325/" }, "latest_snapshot": { "ticker": { "uuid": "71ab29b4-b6b0-48e8-ae70-24c61aa84325", "symbol": "SEAT", "name": "Vivid Seats Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/71ab29b4-b6b0-48e8-ae70-24c61aa84325/", "api_url": "https://sharemaestro.com/factors/api/tickers/71ab29b4-b6b0-48e8-ae70-24c61aa84325/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.29, "value": 0.4, "quality": 0.39, "momentum": 0.4, "coverage": 0.758, "confidence": 0.726, "delta": -1 }, "headline_factors": { "price": 7.01, "market_cap": 77021751.11, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.1597, "roe": 4.5915, "piotroski_f_score": 3, "momentum_12_1": -0.8129, "volatility_252d": 1.0207 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -0.0171, "shareholder_yield": 0.1597 }, "quality": { "roe": 4.5915, "roic": -2.9236, "gross_margin": 0.6612, "fcf_margin": -0.0108, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.2888, "eps_growth_1y": null, "fcf_growth_1y": -1.5193 }, "momentum": { "price_return_12m": -0.7938, "momentum_12_1": -0.8129, "relative_strength": -1.0101 }, "scores": { "value_percentile": 0.4, "quality_percentile": 0.39, "momentum_percentile": 0.4, "growth_composite": 60, "yield_composite": 59, "overall_composite": 71, "os_score": 0.29, "factor_coverage": 0.758, "signal_confidence": 0.726 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.58, "os": 0.79, "value": 0.64, "quality": 0.62, "momentum": 0.64, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1305, "roe": 4.5915, "momentum_12_1": -0.7381 }, { "week_end_date": "2026-06-14", "price": 7.76, "os": 0.79, "value": 0.64, "quality": 0.62, "momentum": 0.65, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1443, "roe": 4.5915, "momentum_12_1": -0.7218 }, { "week_end_date": "2026-06-21", "price": 7.5, "os": 0.28, "value": 0.39, "quality": 0.38, "momentum": 0.39, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1493, "roe": 4.5915, "momentum_12_1": -0.7911 }, { "week_end_date": "2026-06-28", "price": 6.36, "os": 0.63, "value": 0.56, "quality": 0.54, "momentum": 0.54, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1761, "roe": 4.5915, "momentum_12_1": -0.7291 }, { "week_end_date": "2026-07-05", "price": 7.02, "os": 0.28, "value": 0.4, "quality": 0.38, "momentum": 0.4, "confidence": 0.751, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1595, "roe": 4.5915, "momentum_12_1": -0.7694 }, { "week_end_date": "2026-07-12", "price": 6.98, "os": 0.28, "value": 0.39, "quality": 0.38, "momentum": 0.41, "confidence": 0.743, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1604, "roe": 4.5915, "momentum_12_1": -0.7856 }, { "week_end_date": "2026-07-19", "price": 7.09, "os": 0.28, "value": 0.4, "quality": 0.38, "momentum": 0.39, "confidence": 0.735, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1579, "roe": 4.5915, "momentum_12_1": -0.7699 }, { "week_end_date": "2026-07-26", "price": 7.01, "os": 0.29, "value": 0.4, "quality": 0.39, "momentum": 0.4, "confidence": 0.726, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1597, "roe": 4.5915, "momentum_12_1": -0.8129 } ], "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": 570776000, "cost_of_revenue": 173438000, "gross_profit": 397338000, "ebit": -628364000, "ebitda": -577458000, "pretax_income": -652105000, "tax_provision": 69385000, "net_income": -429301000, "net_income_to_common": -429301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 403813000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10426591, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -91599000, "capital_expenditure": 2164000, "free_cash_flow": -89435000, "dividends_paid": null, "share_repurchases": -18295000, "shares_issued": null, "net_debt_issued": -2948000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 570776000, "cost_of_revenue": 173438000, "gross_profit": 397338000, "ebit": -628364000, "ebitda": -577458000, "pretax_income": -652105000, "tax_provision": 69385000, "net_income": -429301000, "net_income_to_common": -429301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 403813000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10426591, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -91599000, "capital_expenditure": 2164000, "free_cash_flow": -89435000, "dividends_paid": null, "share_repurchases": -18295000, "shares_issued": null, "net_debt_issued": -2948000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 570776000, "cost_of_revenue": 173438000, "gross_profit": 397338000, "ebit": -628364000, "ebitda": -577458000, "pretax_income": -652105000, "tax_provision": 69385000, "net_income": -429301000, "net_income_to_common": -429301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 403813000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10426591, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -91599000, "capital_expenditure": 2164000, "free_cash_flow": -89435000, "dividends_paid": null, "share_repurchases": -18295000, "shares_issued": null, "net_debt_issued": -2948000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 570776000, "cost_of_revenue": 173438000, "gross_profit": 397338000, "ebit": -628364000, "ebitda": -577458000, "pretax_income": -652105000, "tax_provision": 69385000, "net_income": -429301000, "net_income_to_common": -429301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 403813000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10426591, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -91599000, "capital_expenditure": 2164000, "free_cash_flow": -89435000, "dividends_paid": null, "share_repurchases": -18295000, "shares_issued": null, "net_debt_issued": -2948000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 570776000, "cost_of_revenue": 173438000, "gross_profit": 397338000, "ebit": -628364000, "ebitda": -577458000, "pretax_income": -652105000, "tax_provision": 69385000, "net_income": -429301000, "net_income_to_common": -429301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 403813000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10426591, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -91599000, "capital_expenditure": 2164000, "free_cash_flow": -89435000, "dividends_paid": null, "share_repurchases": -18295000, "shares_issued": null, "net_debt_issued": -2948000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 570776000, "cost_of_revenue": 173438000, "gross_profit": 397338000, "ebit": -628364000, "ebitda": -577458000, "pretax_income": -652105000, "tax_provision": 69385000, "net_income": -429301000, "net_income_to_common": -429301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 403813000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10426591, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -91599000, "capital_expenditure": 2164000, "free_cash_flow": -89435000, "dividends_paid": null, "share_repurchases": -18295000, "shares_issued": null, "net_debt_issued": -2948000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 570776000, "cost_of_revenue": 173438000, "gross_profit": 397338000, "ebit": -628364000, "ebitda": -577458000, "pretax_income": -652105000, "tax_provision": 69385000, "net_income": -429301000, "net_income_to_common": -429301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 20382000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10426591, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -91599000, "capital_expenditure": 2164000, "free_cash_flow": -89435000, "dividends_paid": null, "share_repurchases": -18295000, "shares_issued": null, "net_debt_issued": -2948000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 775586000, "cost_of_revenue": 201854000, "gross_profit": 573732000, "ebit": 45891000, "ebitda": 91826000, "pretax_income": 22719000, "tax_provision": 8417000, "net_income": 9425000, "net_income_to_common": 9425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243482000, "total_current_assets": 345171000, "total_assets": 1636096000, "short_term_debt": 3950000, "long_term_debt": 384960000, "total_debt": 407641000, "total_liabilities": 1022061000, "total_equity": 261113000, "shares_outstanding": 10457150, "goodwill_and_intangibles": 1176235000 }, "cash_flow": { "operating_cash_flow": 53922000, "capital_expenditure": 4227000, "free_cash_flow": 58149000, "dividends_paid": null, "share_repurchases": -22982000, "shares_issued": null, "net_debt_issued": 120181000 } } ], "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": 125783000, "cost_of_revenue": 51503000, "gross_profit": 74280000, "ebit": -9858000, "ebitda": 2806000, "pretax_income": -15789000, "tax_provision": -1158000, "net_income": -14631000, "net_income_to_common": -14631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143555000, "total_current_assets": 243267000, "total_assets": 691735000, "short_term_debt": 3930000, "long_term_debt": 382631000, "total_debt": 402421000, "total_liabilities": 787127000, "total_equity": -95392000, "shares_outstanding": 10815704, "goodwill_and_intangibles": 416045000 }, "cash_flow": { "operating_cash_flow": 46007000, "capital_expenditure": 23000, "free_cash_flow": 46030000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -983000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125783000, "cost_of_revenue": 51503000, "gross_profit": 74280000, "ebit": -9858000, "ebitda": 2806000, "pretax_income": -15789000, "tax_provision": -1158000, "net_income": -14631000, "net_income_to_common": -14631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143555000, "total_current_assets": 243267000, "total_assets": 691735000, "short_term_debt": 3930000, "long_term_debt": 382631000, "total_debt": 402421000, "total_liabilities": 787127000, "total_equity": -95392000, "shares_outstanding": 10815704, "goodwill_and_intangibles": 416045000 }, "cash_flow": { "operating_cash_flow": 46007000, "capital_expenditure": 23000, "free_cash_flow": 46030000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -983000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125783000, "cost_of_revenue": 51503000, "gross_profit": 74280000, "ebit": -9858000, "ebitda": 2806000, "pretax_income": -15789000, "tax_provision": -1158000, "net_income": -14631000, "net_income_to_common": -14631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143555000, "total_current_assets": 243267000, "total_assets": 691735000, "short_term_debt": 3930000, "long_term_debt": 382631000, "total_debt": 402421000, "total_liabilities": 787127000, "total_equity": -95392000, "shares_outstanding": 10815704, "goodwill_and_intangibles": 416045000 }, "cash_flow": { "operating_cash_flow": 46007000, "capital_expenditure": 23000, "free_cash_flow": 46030000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -983000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125783000, "cost_of_revenue": 51503000, "gross_profit": 74280000, "ebit": -9858000, "ebitda": 2806000, "pretax_income": -15789000, "tax_provision": -1158000, "net_income": -14631000, "net_income_to_common": -14631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143555000, "total_current_assets": 243267000, "total_assets": 691735000, "short_term_debt": 3930000, "long_term_debt": 382631000, "total_debt": 402421000, "total_liabilities": 787127000, "total_equity": -95392000, "shares_outstanding": 10815704, "goodwill_and_intangibles": 416045000 }, "cash_flow": { "operating_cash_flow": 46007000, "capital_expenditure": 23000, "free_cash_flow": 46030000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -983000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125783000, "cost_of_revenue": 51503000, "gross_profit": 74280000, "ebit": -9858000, "ebitda": 2806000, "pretax_income": -15789000, "tax_provision": -1158000, "net_income": -14631000, "net_income_to_common": -14631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143555000, "total_current_assets": 243267000, "total_assets": 691735000, "short_term_debt": 3930000, "long_term_debt": 382631000, "total_debt": 402421000, "total_liabilities": 787127000, "total_equity": -95392000, "shares_outstanding": 10815704, "goodwill_and_intangibles": 416045000 }, "cash_flow": { "operating_cash_flow": 46007000, "capital_expenditure": 23000, "free_cash_flow": 46030000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -983000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125783000, "cost_of_revenue": 51503000, "gross_profit": 74280000, "ebit": -9858000, "ebitda": 2806000, "pretax_income": -15789000, "tax_provision": -1158000, "net_income": -14631000, "net_income_to_common": -14631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143555000, "total_current_assets": 243267000, "total_assets": 691735000, "short_term_debt": 3930000, "long_term_debt": 382631000, "total_debt": 402421000, "total_liabilities": 787127000, "total_equity": -95392000, "shares_outstanding": 10815704, "goodwill_and_intangibles": 416045000 }, "cash_flow": { "operating_cash_flow": 46007000, "capital_expenditure": 23000, "free_cash_flow": 46030000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -983000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 125783000, "cost_of_revenue": 51503000, "gross_profit": 74280000, "ebit": -7704000, "ebitda": 4960000, "pretax_income": -15789000, "tax_provision": -1158000, "net_income": -14631000, "net_income_to_common": -14631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143555000, "total_current_assets": 243267000, "total_assets": 691735000, "short_term_debt": 3930000, "long_term_debt": 382631000, "total_debt": 19790000, "total_liabilities": 787127000, "total_equity": -95392000, "shares_outstanding": 10815704, "goodwill_and_intangibles": 416045000 }, "cash_flow": { "operating_cash_flow": 46007000, "capital_expenditure": 23000, "free_cash_flow": 46030000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -983000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 126814000, "cost_of_revenue": 42144000, "gross_profit": 84670000, "ebit": -423035000, "ebitda": -409818000, "pretax_income": -429366000, "tax_provision": -704000, "net_income": -275158000, "net_income_to_common": -275158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 403813000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10469105, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -38203000, "capital_expenditure": 5700000, "free_cash_flow": -32503000, "dividends_paid": null, "share_repurchases": -3000, "shares_issued": null, "net_debt_issued": -984000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 126814000, "cost_of_revenue": 42144000, "gross_profit": 84670000, "ebit": -423035000, "ebitda": -409818000, "pretax_income": -429366000, "tax_provision": -704000, "net_income": -275158000, "net_income_to_common": -275158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 403813000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10469105, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -38203000, "capital_expenditure": 5700000, "free_cash_flow": -32503000, "dividends_paid": null, "share_repurchases": -3000, "shares_issued": null, "net_debt_issued": -984000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 126814000, "cost_of_revenue": 42144000, "gross_profit": 84670000, "ebit": -423035000, "ebitda": -409818000, "pretax_income": -429366000, "tax_provision": -704000, "net_income": -275158000, "net_income_to_common": -275158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 403813000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10469105, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -38203000, "capital_expenditure": 5700000, "free_cash_flow": -32503000, "dividends_paid": null, "share_repurchases": -3000, "shares_issued": null, "net_debt_issued": -984000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 126814000, "cost_of_revenue": 42144000, "gross_profit": 84670000, "ebit": -423035000, "ebitda": -409818000, "pretax_income": -429366000, "tax_provision": -704000, "net_income": -275158000, "net_income_to_common": -275158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 403813000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10469105, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -38203000, "capital_expenditure": 5700000, "free_cash_flow": -32503000, "dividends_paid": null, "share_repurchases": -3000, "shares_issued": null, "net_debt_issued": -984000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 126814000, "cost_of_revenue": 42144000, "gross_profit": 84670000, "ebit": -423035000, "ebitda": -409818000, "pretax_income": -429366000, "tax_provision": -704000, "net_income": -275158000, "net_income_to_common": -275158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 403813000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10469105, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -38203000, "capital_expenditure": 5700000, "free_cash_flow": -32503000, "dividends_paid": null, "share_repurchases": -3000, "shares_issued": null, "net_debt_issued": -984000 } } ] }, "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/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "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 } }