{ "ticker": { "uuid": "8ef73632-1542-4432-b077-c0d9678ed453", "symbol": "WALD", "name": "Waldencast Acquisition Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/8ef73632-1542-4432-b077-c0d9678ed453/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ef73632-1542-4432-b077-c0d9678ed453/" }, "latest_snapshot": { "ticker": { "uuid": "8ef73632-1542-4432-b077-c0d9678ed453", "symbol": "WALD", "name": "Waldencast Acquisition Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/8ef73632-1542-4432-b077-c0d9678ed453/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ef73632-1542-4432-b077-c0d9678ed453/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.28, "value": 0.4, "quality": 0.38, "momentum": 0.4, "coverage": 0.758, "confidence": 0.62, "delta": 0 }, "headline_factors": { "price": 1.69, "market_cap": 216759183.68, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.4974, "piotroski_f_score": 3, "momentum_12_1": -0.3596, "volatility_252d": 1.3694 }, "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": -0.0252, "shareholder_yield": 0 }, "quality": { "roe": -0.4974, "roic": -0.0799, "gross_margin": 0.4552, "fcf_margin": -0.0345, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2588, "momentum_12_1": -0.3596, "relative_strength": -0.475 }, "scores": { "value_percentile": 0.4, "quality_percentile": 0.38, "momentum_percentile": 0.4, "growth_composite": 60, "yield_composite": 59, "overall_composite": 72, "os_score": 0.28, "factor_coverage": 0.758, "signal_confidence": 0.62 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.72, "os": 0.5, "value": 0.49, "quality": 0.47, "momentum": 0.49, "confidence": 0.678, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4974, "momentum_12_1": -0.2653 }, { "week_end_date": "2026-06-14", "price": 1.86, "os": 0.51, "value": 0.49, "quality": 0.48, "momentum": 0.49, "confidence": 0.669, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4974, "momentum_12_1": -0.3318 }, { "week_end_date": "2026-06-21", "price": 1.66, "os": 0.39, "value": 0.44, "quality": 0.43, "momentum": 0.44, "confidence": 0.661, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4974, "momentum_12_1": -0.4222 }, { "week_end_date": "2026-06-28", "price": 1.46, "os": 0.25, "value": 0.7, "quality": 0.09, "momentum": 0.03, "confidence": 0.653, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4974, "momentum_12_1": -0.5269 }, { "week_end_date": "2026-07-05", "price": 1.68, "os": 0.31, "value": 0.69, "quality": 0.08, "momentum": 0.16, "confidence": 0.645, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4974, "momentum_12_1": -0.3901 }, { "week_end_date": "2026-07-12", "price": 1.73, "os": 0.31, "value": 0.69, "quality": 0.08, "momentum": 0.17, "confidence": 0.637, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4974, "momentum_12_1": -0.2677 }, { "week_end_date": "2026-07-19", "price": 1.73, "os": 0.28, "value": 0.4, "quality": 0.38, "momentum": 0.39, "confidence": 0.628, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4974, "momentum_12_1": -0.2783 }, { "week_end_date": "2026-07-26", "price": 1.69, "os": 0.28, "value": 0.4, "quality": 0.38, "momentum": 0.4, "confidence": 0.62, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4974, "momentum_12_1": -0.3596 } ], "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": 272071000, "cost_of_revenue": 148237000, "gross_profit": 123834000, "ebit": -61675000, "ebitda": -2491000, "pretax_income": -262245000, "tax_provision": -14189000, "net_income": -229749000, "net_income_to_common": -229749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 114070225, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -12816000, "capital_expenditure": 3429999, "free_cash_flow": -9386001, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -25013000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 272071000, "cost_of_revenue": 148237000, "gross_profit": 123834000, "ebit": -61675000, "ebitda": -2491000, "pretax_income": -262245000, "tax_provision": -14189000, "net_income": -229749000, "net_income_to_common": -229749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 114070225, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -12816000, "capital_expenditure": 3429999, "free_cash_flow": -9386001, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -25013000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 272071000, "cost_of_revenue": 148237000, "gross_profit": 123834000, "ebit": -61675000, "ebitda": -2491000, "pretax_income": -262245000, "tax_provision": -14189000, "net_income": -229749000, "net_income_to_common": -229749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 114070225, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -12816000, "capital_expenditure": 3429999, "free_cash_flow": -9386001, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -25013000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 272071000, "cost_of_revenue": 148237000, "gross_profit": 123834000, "ebit": -61675000, "ebitda": -2491000, "pretax_income": -262245000, "tax_provision": -14189000, "net_income": -229749000, "net_income_to_common": -229749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 114070225, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -12816000, "capital_expenditure": 3429999, "free_cash_flow": -9386001, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -25013000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 272071000, "cost_of_revenue": 148237000, "gross_profit": 123834000, "ebit": -61675000, "ebitda": -2491000, "pretax_income": -262245000, "tax_provision": -14189000, "net_income": -229749000, "net_income_to_common": -229749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 114070225, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -12816000, "capital_expenditure": 3429999, "free_cash_flow": -9386001, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -25013000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 272071000, "cost_of_revenue": 148237000, "gross_profit": 123834000, "ebit": -61675000, "ebitda": -2491000, "pretax_income": -262245000, "tax_provision": -14189000, "net_income": -229749000, "net_income_to_common": -229749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 114070225, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -12816000, "capital_expenditure": 3429999, "free_cash_flow": -9386001, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -25013000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 272071000, "cost_of_revenue": 148237000, "gross_profit": 123834000, "ebit": -61675000, "ebitda": -2491000, "pretax_income": -262245000, "tax_provision": -14189000, "net_income": -229749000, "net_income_to_common": -229749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 114070225, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -12816000, "capital_expenditure": 3429999, "free_cash_flow": -9386001, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -25013000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 273868000, "cost_of_revenue": 82124000, "gross_profit": 131729000, "ebit": -31383000, "ebitda": 28632000, "pretax_income": -48538000, "tax_provision": 110000, "net_income": -42443000, "net_income_to_common": -42443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14802000, "total_current_assets": 103622000, "total_assets": 975860000, "short_term_debt": 32245000, "long_term_debt": 137137000, "total_debt": 182106000, "total_liabilities": 245923000, "total_equity": 662319000, "shares_outstanding": 109295742, "goodwill_and_intangibles": 856027000 }, "cash_flow": { "operating_cash_flow": -8820000, "capital_expenditure": 3012000, "free_cash_flow": -5808000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 6112000 } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 139797000, "cost_of_revenue": 78408000, "gross_profit": 61389000, "ebit": -30311000, "ebitda": -1151000, "pretax_income": -68043000, "tax_provision": -5213000, "net_income": -60310000, "net_income_to_common": -60310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 118217630, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -1290000, "capital_expenditure": 861000, "free_cash_flow": -429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 139797000, "cost_of_revenue": 78408000, "gross_profit": 61389000, "ebit": -30311000, "ebitda": -1151000, "pretax_income": -68043000, "tax_provision": -5213000, "net_income": -60310000, "net_income_to_common": -60310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 118217630, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -1290000, "capital_expenditure": 861000, "free_cash_flow": -429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 139797000, "cost_of_revenue": 78408000, "gross_profit": 61389000, "ebit": -30311000, "ebitda": -1151000, "pretax_income": -68043000, "tax_provision": -5213000, "net_income": -60310000, "net_income_to_common": -60310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 118217630, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -1290000, "capital_expenditure": 861000, "free_cash_flow": -429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 139797000, "cost_of_revenue": 78408000, "gross_profit": 61389000, "ebit": -30311000, "ebitda": -1151000, "pretax_income": -68043000, "tax_provision": -5213000, "net_income": -60310000, "net_income_to_common": -60310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 118217630, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -1290000, "capital_expenditure": 861000, "free_cash_flow": -429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 139797000, "cost_of_revenue": 78408000, "gross_profit": 61389000, "ebit": -30311000, "ebitda": -1151000, "pretax_income": -68043000, "tax_provision": -5213000, "net_income": -60310000, "net_income_to_common": -60310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 118217630, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -1290000, "capital_expenditure": 861000, "free_cash_flow": -429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 139797000, "cost_of_revenue": 78408000, "gross_profit": 61389000, "ebit": -30311000, "ebitda": -1151000, "pretax_income": -68043000, "tax_provision": -5213000, "net_income": -60310000, "net_income_to_common": -60310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 118217630, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -1290000, "capital_expenditure": 861000, "free_cash_flow": -429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 139797000, "cost_of_revenue": 78408000, "gross_profit": 61389000, "ebit": -30311000, "ebitda": -1151000, "pretax_income": -68043000, "tax_provision": -5213000, "net_income": -60310000, "net_income_to_common": -60310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 149011000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 118217630, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -1290000, "capital_expenditure": 861000, "free_cash_flow": -429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132274000, "cost_of_revenue": 69829000, "gross_profit": 62445000, "ebit": -181507000, "ebitda": -151483000, "pretax_income": -194202000, "tax_provision": -8976000, "net_income": -169439000, "net_income_to_common": -169439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10476000, "total_current_assets": 105347000, "total_assets": 797749000, "short_term_debt": 18633000, "long_term_debt": 163174000, "total_debt": 193084000, "total_liabilities": 248783000, "total_equity": 499138000, "shares_outstanding": 112475039, "goodwill_and_intangibles": 676319000 }, "cash_flow": { "operating_cash_flow": -11526000, "capital_expenditure": 2569000, "free_cash_flow": -8957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132274000, "cost_of_revenue": 69829000, "gross_profit": 62445000, "ebit": -181507000, "ebitda": -151483000, "pretax_income": -194202000, "tax_provision": -8976000, "net_income": -169439000, "net_income_to_common": -169439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10476000, "total_current_assets": 105347000, "total_assets": 797749000, "short_term_debt": 18633000, "long_term_debt": 163174000, "total_debt": 193084000, "total_liabilities": 248783000, "total_equity": 499138000, "shares_outstanding": 112475039, "goodwill_and_intangibles": 676319000 }, "cash_flow": { "operating_cash_flow": -11526000, "capital_expenditure": 2569000, "free_cash_flow": -8957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132274000, "cost_of_revenue": 69829000, "gross_profit": 62445000, "ebit": -181507000, "ebitda": -151483000, "pretax_income": -194202000, "tax_provision": -8976000, "net_income": -169439000, "net_income_to_common": -169439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10476000, "total_current_assets": 105347000, "total_assets": 797749000, "short_term_debt": 18633000, "long_term_debt": 163174000, "total_debt": 193084000, "total_liabilities": 248783000, "total_equity": 499138000, "shares_outstanding": 112475039, "goodwill_and_intangibles": 676319000 }, "cash_flow": { "operating_cash_flow": -11526000, "capital_expenditure": 2569000, "free_cash_flow": -8957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132274000, "cost_of_revenue": 69829000, "gross_profit": 62445000, "ebit": -181507000, "ebitda": -151483000, "pretax_income": -194202000, "tax_provision": -8976000, "net_income": -169439000, "net_income_to_common": -169439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10476000, "total_current_assets": 105347000, "total_assets": 797749000, "short_term_debt": 18633000, "long_term_debt": 163174000, "total_debt": 193084000, "total_liabilities": 248783000, "total_equity": 499138000, "shares_outstanding": 112475039, "goodwill_and_intangibles": 676319000 }, "cash_flow": { "operating_cash_flow": -11526000, "capital_expenditure": 2569000, "free_cash_flow": -8957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132274000, "cost_of_revenue": 69829000, "gross_profit": 62445000, "ebit": -181507000, "ebitda": -151483000, "pretax_income": -194202000, "tax_provision": -8976000, "net_income": -169439000, "net_income_to_common": -169439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10476000, "total_current_assets": 105347000, "total_assets": 797749000, "short_term_debt": 18633000, "long_term_debt": 163174000, "total_debt": 193084000, "total_liabilities": 248783000, "total_equity": 499138000, "shares_outstanding": 112475039, "goodwill_and_intangibles": 676319000 }, "cash_flow": { "operating_cash_flow": -11526000, "capital_expenditure": 2569000, "free_cash_flow": -8957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "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/" }, { "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": "2025-12-31" }, "schema": { "public_fields_only": true } }