{ "ticker": { "uuid": "7ca183c2-9957-4846-8655-f8958ed06bec", "symbol": "NYXH", "name": "Nyxoah", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/7ca183c2-9957-4846-8655-f8958ed06bec/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ca183c2-9957-4846-8655-f8958ed06bec/" }, "latest_snapshot": { "ticker": { "uuid": "7ca183c2-9957-4846-8655-f8958ed06bec", "symbol": "NYXH", "name": "Nyxoah", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/7ca183c2-9957-4846-8655-f8958ed06bec/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ca183c2-9957-4846-8655-f8958ed06bec/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.48, "value": 0.48, "quality": 0.45, "momentum": 0.48, "coverage": 0.758, "confidence": 0.758, "delta": 0.47 }, "headline_factors": { "price": 1.47, "market_cap": 147107038.05, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.1418, "roe": -1.1551, "piotroski_f_score": 2, "momentum_12_1": -0.7695, "volatility_252d": 0.8375 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -0.5568, "shareholder_yield": -0.1418 }, "quality": { "roe": -1.1551, "roic": -0.8752, "gross_margin": 0.6019, "fcf_margin": -3.4841, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.8019, "momentum_12_1": -0.7695, "relative_strength": -0.9712 }, "scores": { "value_percentile": 0.48, "quality_percentile": 0.45, "momentum_percentile": 0.48, "growth_composite": 52, "yield_composite": 52, "overall_composite": 52, "os_score": 0.48, "factor_coverage": 0.758, "signal_confidence": 0.758 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.45, "os": 0.02, "value": 0.26, "quality": 0.04, "momentum": 0.01, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3219, "roe": -2.3918, "momentum_12_1": -0.575 }, { "week_end_date": "2026-06-14", "price": 1.39, "os": 0.01, "value": 0.21, "quality": 0.04, "momentum": 0.01, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1502, "roe": -2.3918, "momentum_12_1": -0.5915 }, { "week_end_date": "2026-06-21", "price": 1.6, "os": 0.01, "value": 0.2, "quality": 0.04, "momentum": 0.01, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1305, "roe": -2.3918, "momentum_12_1": -0.6278 }, { "week_end_date": "2026-06-28", "price": 1.67, "os": 0.01, "value": 0.2, "quality": 0.04, "momentum": 0.01, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.125, "roe": -2.3918, "momentum_12_1": -0.6011 }, { "week_end_date": "2026-07-05", "price": 1.72, "os": 0.01, "value": 0.2, "quality": 0.04, "momentum": 0.01, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1212, "roe": -2.3918, "momentum_12_1": -0.8134 }, { "week_end_date": "2026-07-12", "price": 1.71, "os": 0.01, "value": 0.2, "quality": 0.04, "momentum": 0.04, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1219, "roe": -2.3918, "momentum_12_1": -0.8161 }, { "week_end_date": "2026-07-19", "price": 1.57, "os": 0.01, "value": 0.2, "quality": 0.04, "momentum": 0, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1328, "roe": -2.3918, "momentum_12_1": -0.8054 }, { "week_end_date": "2026-07-26", "price": 1.4, "os": 0.01, "value": 0.2, "quality": 0.04, "momentum": 0.01, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1489, "roe": -2.3918, "momentum_12_1": -0.7797 }, { "week_end_date": "2026-08-02", "price": 1.4, "os": 0.01, "value": 0.2, "quality": 0.04, "momentum": 0.06, "confidence": 0.775, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1489, "roe": -2.3918, "momentum_12_1": -0.7644 }, { "week_end_date": "2026-08-09", "price": 1.47, "os": 0.48, "value": 0.48, "quality": 0.45, "momentum": 0.48, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1418, "roe": -1.1551, "momentum_12_1": -0.7695 } ], "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": 10020000, "cost_of_revenue": 3694000, "gross_profit": 6326000, "ebit": -82942000, "ebitda": -82744000, "pretax_income": null, "tax_provision": null, "net_income": -90085000, "net_income_to_common": -90085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30001000, "total_current_assets": 61213000, "total_assets": 118471000, "short_term_debt": 22990000, "long_term_debt": 16069000, "total_debt": 40475000, "total_liabilities": null, "total_equity": 49129000, "shares_outstanding": 43026460, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -68979000, "capital_expenditure": -3769000, "free_cash_flow": -72748000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 20864000, "net_debt_issued": 21188000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10020000, "cost_of_revenue": 3694000, "gross_profit": 6326000, "ebit": -87385000, "ebitda": -82901000, "pretax_income": -89076000, "tax_provision": 1009000, "net_income": -90085000, "net_income_to_common": -90085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29989763, "total_current_assets": 61190072, "total_assets": 118426627, "short_term_debt": 23760097, "long_term_debt": 16069000, "total_debt": 42060240, "total_liabilities": 69342000, "total_equity": 49110598, "shares_outstanding": 38107000, "goodwill_and_intangibles": 50089232 }, "cash_flow": { "operating_cash_flow": -67495710, "capital_expenditure": 804698, "free_cash_flow": -66691012, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 20864000, "net_debt_issued": 21188000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10020000, "cost_of_revenue": 3694000, "gross_profit": 6326000, "ebit": -87385000, "ebitda": -82901000, "pretax_income": -89076000, "tax_provision": 1009000, "net_income": -90085000, "net_income_to_common": -90085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29989763, "total_current_assets": 61190072, "total_assets": 118426627, "short_term_debt": 23760097, "long_term_debt": 16069000, "total_debt": 42060240, "total_liabilities": 69342000, "total_equity": 49110598, "shares_outstanding": 38107000, "goodwill_and_intangibles": 50089232 }, "cash_flow": { "operating_cash_flow": -67495710, "capital_expenditure": 804698, "free_cash_flow": -66691012, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 20864000, "net_debt_issued": 21188000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10020000, "cost_of_revenue": 3694000, "gross_profit": 6326000, "ebit": -87385000, "ebitda": -82901000, "pretax_income": -89076000, "tax_provision": 1009000, "net_income": -90085000, "net_income_to_common": -90085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29989763, "total_current_assets": 61190072, "total_assets": 118426627, "short_term_debt": 23760097, "long_term_debt": 16069000, "total_debt": 42060240, "total_liabilities": 69342000, "total_equity": 49110598, "shares_outstanding": 38107000, "goodwill_and_intangibles": 50089232 }, "cash_flow": { "operating_cash_flow": -67495710, "capital_expenditure": 804698, "free_cash_flow": -66691012, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 20864000, "net_debt_issued": 21188000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10020000, "cost_of_revenue": 3694000, "gross_profit": 6326000, "ebit": -87385000, "ebitda": -82901000, "pretax_income": -89076000, "tax_provision": 1009000, "net_income": -90085000, "net_income_to_common": -90085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29989763, "total_current_assets": 61190072, "total_assets": 118426627, "short_term_debt": 23760097, "long_term_debt": 16069000, "total_debt": 42060240, "total_liabilities": 69342000, "total_equity": 49110598, "shares_outstanding": 38107000, "goodwill_and_intangibles": 50089232 }, "cash_flow": { "operating_cash_flow": -67495710, "capital_expenditure": 804698, "free_cash_flow": -66691012, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 20864000, "net_debt_issued": 21188000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10020000, "cost_of_revenue": 3694000, "gross_profit": 6326000, "ebit": -87385000, "ebitda": -82901000, "pretax_income": -89076000, "tax_provision": 1009000, "net_income": -90085000, "net_income_to_common": -90085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29989763, "total_current_assets": 61190072, "total_assets": 118426627, "short_term_debt": 23760097, "long_term_debt": 16069000, "total_debt": 42060240, "total_liabilities": 69342000, "total_equity": 49110598, "shares_outstanding": 38107000, "goodwill_and_intangibles": 50089232 }, "cash_flow": { "operating_cash_flow": -67495710, "capital_expenditure": 804698, "free_cash_flow": -66691012, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 20864000, "net_debt_issued": 21188000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10020000, "cost_of_revenue": 3694000, "gross_profit": 6326000, "ebit": -87385000, "ebitda": -82901000, "pretax_income": -89076000, "tax_provision": 1009000, "net_income": -90085000, "net_income_to_common": -90085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29989763, "total_current_assets": 61190072, "total_assets": 118426627, "short_term_debt": 23760097, "long_term_debt": 16069000, "total_debt": 42060240, "total_liabilities": 69342000, "total_equity": 49110598, "shares_outstanding": 38107000, "goodwill_and_intangibles": 50089232 }, "cash_flow": { "operating_cash_flow": -67495710, "capital_expenditure": 804698, "free_cash_flow": -66691012, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 20864000, "net_debt_issued": 21188000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10020000, "cost_of_revenue": 3694000, "gross_profit": 6326000, "ebit": -87385000, "ebitda": -82901000, "pretax_income": -89076000, "tax_provision": 1009000, "net_income": -90085000, "net_income_to_common": -90085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29989763, "total_current_assets": 61190072, "total_assets": 118426627, "short_term_debt": 23760097, "long_term_debt": 16069000, "total_debt": 42060240, "total_liabilities": 69342000, "total_equity": 49110598, "shares_outstanding": 38107000, "goodwill_and_intangibles": 50089232 }, "cash_flow": { "operating_cash_flow": -67495710, "capital_expenditure": 804698, "free_cash_flow": -66691012, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 20864000, "net_debt_issued": 21188000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7675000, "cost_of_revenue": 3091000, "gross_profit": 4584000, "ebit": -20548000, "ebitda": -21438000, "pretax_income": null, "tax_provision": null, "net_income": -32964000, "net_income_to_common": -32964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64115000, "total_current_assets": 112675000, "total_assets": 168466000, "short_term_debt": 23135000, "long_term_debt": 27556000, "total_debt": 52568000, "total_liabilities": null, "total_equity": 83109000, "shares_outstanding": 100072815, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16574000, "capital_expenditure": -1284000, "free_cash_flow": -17858000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -304000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6372000, "cost_of_revenue": 2734000, "gross_profit": 3638000, "ebit": -20503000, "ebitda": -12399000, "pretax_income": null, "tax_provision": null, "net_income": -15944000, "net_income_to_common": -15944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12934000, "total_current_assets": 40566000, "total_assets": 97598000, "short_term_debt": 16471000, "long_term_debt": 16431000, "total_debt": 35076000, "total_liabilities": null, "total_equity": 35871000, "shares_outstanding": 43662403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21555000, "capital_expenditure": -883000, "free_cash_flow": -22438000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7362017, "cost_of_revenue": 5141396, "gross_profit": 2220621, "ebit": -16611909, "ebitda": -14629295, "pretax_income": -17970624, "tax_provision": 450594, "net_income": -18421219, "net_income_to_common": -18421219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12983110, "total_current_assets": 40720029, "total_assets": 97968580, "short_term_debt": 17257278, "long_term_debt": 16431000, "total_debt": 36216995, "total_liabilities": 61961377, "total_equity": 36007202, "shares_outstanding": 43208672, "goodwill_and_intangibles": 49423952 }, "cash_flow": { "operating_cash_flow": -21633832, "capital_expenditure": 727752, "free_cash_flow": -20906080, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7362017, "cost_of_revenue": 5141396, "gross_profit": 2220621, "ebit": -16611909, "ebitda": -14629295, "pretax_income": -17970624, "tax_provision": 450594, "net_income": -18421219, "net_income_to_common": -18421219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12983110, "total_current_assets": 40720029, "total_assets": 97968580, "short_term_debt": 17257278, "long_term_debt": 16431000, "total_debt": 36216995, "total_liabilities": 61961377, "total_equity": 36007202, "shares_outstanding": 43208672, "goodwill_and_intangibles": 49423952 }, "cash_flow": { "operating_cash_flow": -21633832, "capital_expenditure": 727752, "free_cash_flow": -20906080, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7362017, "cost_of_revenue": 5141396, "gross_profit": 2220621, "ebit": -16611909, "ebitda": -14629295, "pretax_income": -17970624, "tax_provision": 450594, "net_income": -18421219, "net_income_to_common": -18421219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12983110, "total_current_assets": 40720029, "total_assets": 97968580, "short_term_debt": 17257278, "long_term_debt": 16431000, "total_debt": 36216995, "total_liabilities": 61961377, "total_equity": 36007202, "shares_outstanding": 43208672, "goodwill_and_intangibles": 49423952 }, "cash_flow": { "operating_cash_flow": -21633832, "capital_expenditure": 727752, "free_cash_flow": -20906080, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7362017, "cost_of_revenue": 5141396, "gross_profit": 2220621, "ebit": -16611909, "ebitda": -14629295, "pretax_income": -17970624, "tax_provision": 450594, "net_income": -18421219, "net_income_to_common": -18421219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12983110, "total_current_assets": 40720029, "total_assets": 97968580, "short_term_debt": 17257278, "long_term_debt": 16431000, "total_debt": 36216995, "total_liabilities": 61961377, "total_equity": 36007202, "shares_outstanding": 43208672, "goodwill_and_intangibles": 49423952 }, "cash_flow": { "operating_cash_flow": -21633832, "capital_expenditure": 727752, "free_cash_flow": -20906080, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7362017, "cost_of_revenue": 5141396, "gross_profit": 2220621, "ebit": -16611909, "ebitda": -14629295, "pretax_income": -17970624, "tax_provision": 450594, "net_income": -18421219, "net_income_to_common": -18421219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12983110, "total_current_assets": 40720029, "total_assets": 97968580, "short_term_debt": 17257278, "long_term_debt": 16431000, "total_debt": 36216995, "total_liabilities": 61961377, "total_equity": 36007202, "shares_outstanding": 43208672, "goodwill_and_intangibles": 49423952 }, "cash_flow": { "operating_cash_flow": -21633832, "capital_expenditure": 727752, "free_cash_flow": -20906080, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7362017, "cost_of_revenue": 5141396, "gross_profit": 2220621, "ebit": -16611909, "ebitda": -14629295, "pretax_income": -17970624, "tax_provision": 450594, "net_income": -18421219, "net_income_to_common": -18421219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12983110, "total_current_assets": 40720029, "total_assets": 97968580, "short_term_debt": 17257278, "long_term_debt": 16431000, "total_debt": 36216995, "total_liabilities": 61961377, "total_equity": 36007202, "shares_outstanding": 43208672, "goodwill_and_intangibles": 49423952 }, "cash_flow": { "operating_cash_flow": -21633832, "capital_expenditure": 727752, "free_cash_flow": -20906080, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7362017, "cost_of_revenue": 5141396, "gross_profit": 2220621, "ebit": -16611909, "ebitda": -14629295, "pretax_income": -17970624, "tax_provision": 450594, "net_income": -18421219, "net_income_to_common": -18421219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12983110, "total_current_assets": 40720029, "total_assets": 97968580, "short_term_debt": 17257278, "long_term_debt": 16431000, "total_debt": 36216995, "total_liabilities": 61961377, "total_equity": 36007202, "shares_outstanding": 43208672, "goodwill_and_intangibles": 49423952 }, "cash_flow": { "operating_cash_flow": -21633832, "capital_expenditure": 727752, "free_cash_flow": -20906080, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7362017, "cost_of_revenue": 5141396, "gross_profit": 2220621, "ebit": -23731299, "ebitda": -21748685, "pretax_income": -17970624, "tax_provision": 450594, "net_income": -18421219, "net_income_to_common": -18421219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12983110, "total_current_assets": 40720029, "total_assets": 97968580, "short_term_debt": 17257278, "long_term_debt": 16431000, "total_debt": 36216995, "total_liabilities": 61961377, "total_equity": 36007202, "shares_outstanding": 43208672, "goodwill_and_intangibles": 49423952 }, "cash_flow": { "operating_cash_flow": -21633832, "capital_expenditure": 727752, "free_cash_flow": -20906080, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5644000, "cost_of_revenue": 2019000, "gross_profit": 3625000, "ebit": -18259000, "ebitda": -21345000, "pretax_income": null, "tax_provision": null, "net_income": -23513000, "net_income_to_common": -23513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30001000, "total_current_assets": 61213000, "total_assets": 118471000, "short_term_debt": 22990000, "long_term_debt": 16069000, "total_debt": 40475000, "total_liabilities": null, "total_equity": 49129000, "shares_outstanding": 43026460, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13241000, "capital_expenditure": -1227000, "free_cash_flow": -14468000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 20771000, "net_debt_issued": 22078000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5644000, "cost_of_revenue": 2019000, "gross_profit": 3625000, "ebit": -22998000, "ebitda": -21502000, "pretax_income": -22618000, "tax_provision": 895000, "net_income": -23513000, "net_income_to_common": -23513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30001000, "total_current_assets": 61213000, "total_assets": 118471000, "short_term_debt": 23769000, "long_term_debt": 16069000, "total_debt": 40475000, "total_liabilities": 69342000, "total_equity": 49129000, "shares_outstanding": 40125000, "goodwill_and_intangibles": 50108000 }, "cash_flow": { "operating_cash_flow": -13113086, "capital_expenditure": 20991, "free_cash_flow": -13092095, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 20771000, "net_debt_issued": 22078000 } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "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": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }