{ "ticker": { "uuid": "9b86000f-e473-49a2-b584-4aba43325847", "symbol": "PEW", "name": "GrabAGun Digital Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/9b86000f-e473-49a2-b584-4aba43325847/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b86000f-e473-49a2-b584-4aba43325847/" }, "latest_snapshot": { "ticker": { "uuid": "9b86000f-e473-49a2-b584-4aba43325847", "symbol": "PEW", "name": "GrabAGun Digital Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/9b86000f-e473-49a2-b584-4aba43325847/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b86000f-e473-49a2-b584-4aba43325847/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.24, "value": 0.38, "quality": 0.36, "momentum": 0.38, "coverage": 0.818, "confidence": 0.784, "delta": -1 }, "headline_factors": { "price": 2.33, "market_cap": 68502170.09, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.1284, "roe": -0.0492, "piotroski_f_score": 2, "momentum_12_1": -0.6578, "volatility_252d": 0.5621 }, "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": 0.1109, "shareholder_yield": 0.1284 }, "quality": { "roe": -0.0492, "roic": -0.7317, "gross_margin": 0.1455, "fcf_margin": 0.0976, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.6563, "momentum_12_1": -0.6578, "relative_strength": -0.8247 }, "scores": { "value_percentile": 0.38, "quality_percentile": 0.36, "momentum_percentile": 0.38, "growth_composite": 62, "yield_composite": 61, "overall_composite": 76, "os_score": 0.24, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.62, "os": 0.76, "value": 0.62, "quality": 0.6, "momentum": 0.63, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1142, "roe": -0.0492, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 2.52, "os": 0.76, "value": 0.62, "quality": 0.61, "momentum": 0.63, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1187, "roe": -0.0492, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 2.47, "os": 0.49, "value": 0.48, "quality": 0.47, "momentum": 0.48, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1211, "roe": -0.0492, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 2.32, "os": 0.4, "value": 0.45, "quality": 0.43, "momentum": 0.43, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.129, "roe": -0.0492, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 2.35, "os": 0.54, "value": 0.51, "quality": 0.49, "momentum": 0.51, "confidence": 0.751, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1273, "roe": -0.0492, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 2.96, "os": 0.26, "value": 0.39, "quality": 0.37, "momentum": 0.4, "confidence": 0.743, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1011, "roe": -0.0492, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 2.47, "os": 0.23, "value": 0.37, "quality": 0.36, "momentum": 0.37, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1211, "roe": -0.0492, "momentum_12_1": -0.7532 }, { "week_end_date": "2026-07-26", "price": 2.33, "os": 0.24, "value": 0.38, "quality": 0.36, "momentum": 0.38, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1284, "roe": -0.0492, "momentum_12_1": -0.6578 } ], "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": 96449000, "cost_of_revenue": 85123000, "gross_profit": 11326000, "ebit": -2495000, "ebitda": -2476000, "pretax_income": -2495000, "tax_provision": 12000, "net_income": -2507000, "net_income_to_common": -2507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 29851533, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": -417000, "capital_expenditure": 8473000, "free_cash_flow": 8056000, "dividends_paid": null, "share_repurchases": -8797000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96449000, "cost_of_revenue": 85123000, "gross_profit": 11326000, "ebit": -2495000, "ebitda": -2476000, "pretax_income": -2495000, "tax_provision": 12000, "net_income": -2507000, "net_income_to_common": -2507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 29851533, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": -417000, "capital_expenditure": 8473000, "free_cash_flow": 8056000, "dividends_paid": null, "share_repurchases": -8797000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96449000, "cost_of_revenue": 85123000, "gross_profit": 11326000, "ebit": -2495000, "ebitda": -2476000, "pretax_income": -2495000, "tax_provision": 12000, "net_income": -2507000, "net_income_to_common": -2507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 29851533, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": -417000, "capital_expenditure": 8473000, "free_cash_flow": 8056000, "dividends_paid": null, "share_repurchases": -8797000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96449000, "cost_of_revenue": 85123000, "gross_profit": 11326000, "ebit": -2495000, "ebitda": -2476000, "pretax_income": -2495000, "tax_provision": 12000, "net_income": -2507000, "net_income_to_common": -2507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 29851533, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": -417000, "capital_expenditure": 8473000, "free_cash_flow": 8056000, "dividends_paid": null, "share_repurchases": -8797000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96449000, "cost_of_revenue": 85123000, "gross_profit": 11326000, "ebit": -2495000, "ebitda": -2476000, "pretax_income": -2495000, "tax_provision": 12000, "net_income": -2507000, "net_income_to_common": -2507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 29851533, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": -417000, "capital_expenditure": 8473000, "free_cash_flow": 8056000, "dividends_paid": null, "share_repurchases": -8797000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96449000, "cost_of_revenue": 85123000, "gross_profit": 11326000, "ebit": -2495000, "ebitda": -2476000, "pretax_income": -2495000, "tax_provision": 12000, "net_income": -2507000, "net_income_to_common": -2507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 29851533, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": -417000, "capital_expenditure": 8473000, "free_cash_flow": 8056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96449000, "cost_of_revenue": 85123000, "gross_profit": 11326000, "ebit": -4383000, "ebitda": -4364000, "pretax_income": -2495000, "tax_provision": 12000, "net_income": -2507000, "net_income_to_common": -2507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 29851533, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": -417000, "capital_expenditure": 8473000, "free_cash_flow": 8056000, "dividends_paid": null, "share_repurchases": -8797000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 93122000, "cost_of_revenue": 83413000, "gross_profit": 9709000, "ebit": -3019794, "ebitda": 5758466, "pretax_income": 5758466, "tax_provision": null, "net_income": 5758466, "net_income_to_common": 5758466, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7887000, "total_current_assets": 12965000, "total_assets": 13704000, "short_term_debt": 233000, "long_term_debt": null, "total_debt": 274000, "total_liabilities": 890, "total_equity": -890, "shares_outstanding": 21250000, "goodwill_and_intangibles": 404000 }, "cash_flow": { "operating_cash_flow": -2302151, "capital_expenditure": 150000, "free_cash_flow": -2152151, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null } } ], "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": 25928000, "cost_of_revenue": 23162000, "gross_profit": 2766000, "ebit": -1835000, "ebitda": -1760000, "pretax_income": -1835000, "tax_provision": null, "net_income": -1835000, "net_income_to_common": -1835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106428000, "total_current_assets": 116812000, "total_assets": 128549000, "short_term_debt": 98000, "long_term_debt": 7768000, "total_debt": 7768000, "total_liabilities": 24663000, "total_equity": 103886000, "shares_outstanding": 29653801, "goodwill_and_intangibles": 893000 }, "cash_flow": { "operating_cash_flow": -1660000, "capital_expenditure": 1096000, "free_cash_flow": -564000, "dividends_paid": null, "share_repurchases": -2035000, "shares_issued": null, "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": 25928000, "cost_of_revenue": 23162000, "gross_profit": 2766000, "ebit": -1835000, "ebitda": -1760000, "pretax_income": -1835000, "tax_provision": null, "net_income": -1835000, "net_income_to_common": -1835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106428000, "total_current_assets": 116812000, "total_assets": 128549000, "short_term_debt": 98000, "long_term_debt": 7768000, "total_debt": 7768000, "total_liabilities": 24663000, "total_equity": 103886000, "shares_outstanding": 29653801, "goodwill_and_intangibles": 893000 }, "cash_flow": { "operating_cash_flow": -1660000, "capital_expenditure": 1096000, "free_cash_flow": -564000, "dividends_paid": null, "share_repurchases": -2035000, "shares_issued": null, "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": 25928000, "cost_of_revenue": 23162000, "gross_profit": 2766000, "ebit": -1835000, "ebitda": -1760000, "pretax_income": -1835000, "tax_provision": null, "net_income": -1835000, "net_income_to_common": -1835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106428000, "total_current_assets": 116812000, "total_assets": 128549000, "short_term_debt": 98000, "long_term_debt": 7768000, "total_debt": 7768000, "total_liabilities": 24663000, "total_equity": 103886000, "shares_outstanding": 29653801, "goodwill_and_intangibles": 893000 }, "cash_flow": { "operating_cash_flow": -1660000, "capital_expenditure": 1096000, "free_cash_flow": -564000, "dividends_paid": null, "share_repurchases": -2035000, "shares_issued": null, "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": 25928000, "cost_of_revenue": 23162000, "gross_profit": 2766000, "ebit": -1835000, "ebitda": -1760000, "pretax_income": -1835000, "tax_provision": null, "net_income": -1835000, "net_income_to_common": -1835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106428000, "total_current_assets": 116812000, "total_assets": 128549000, "short_term_debt": 98000, "long_term_debt": 7768000, "total_debt": 7768000, "total_liabilities": 24663000, "total_equity": 103886000, "shares_outstanding": 29653801, "goodwill_and_intangibles": 893000 }, "cash_flow": { "operating_cash_flow": -1660000, "capital_expenditure": 1096000, "free_cash_flow": -564000, "dividends_paid": null, "share_repurchases": -2035000, "shares_issued": null, "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": 25928000, "cost_of_revenue": 23162000, "gross_profit": 2766000, "ebit": -1835000, "ebitda": -1760000, "pretax_income": -1835000, "tax_provision": null, "net_income": -1835000, "net_income_to_common": -1835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106428000, "total_current_assets": 116812000, "total_assets": 128549000, "short_term_debt": 98000, "long_term_debt": 7768000, "total_debt": 7768000, "total_liabilities": 24663000, "total_equity": 103886000, "shares_outstanding": 29653801, "goodwill_and_intangibles": 893000 }, "cash_flow": { "operating_cash_flow": -1660000, "capital_expenditure": 1096000, "free_cash_flow": -564000, "dividends_paid": null, "share_repurchases": -2035000, "shares_issued": null, "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": 25928000, "cost_of_revenue": 23162000, "gross_profit": 2766000, "ebit": -1835000, "ebitda": -1760000, "pretax_income": -1835000, "tax_provision": null, "net_income": -1835000, "net_income_to_common": -1835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106428000, "total_current_assets": 116812000, "total_assets": 128549000, "short_term_debt": null, "long_term_debt": 7768000, "total_debt": 7768000, "total_liabilities": 24663000, "total_equity": 103886000, "shares_outstanding": 29653801, "goodwill_and_intangibles": 893000 }, "cash_flow": { "operating_cash_flow": -1660000, "capital_expenditure": 1096000, "free_cash_flow": -564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 25928000, "cost_of_revenue": 23162000, "gross_profit": 2766000, "ebit": -2641000, "ebitda": -2641000, "pretax_income": -1835000, "tax_provision": null, "net_income": -1835000, "net_income_to_common": -1835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106428000, "total_current_assets": 116812000, "total_assets": 128549000, "short_term_debt": 98000, "long_term_debt": 7768000, "total_debt": 7768000, "total_liabilities": 24663000, "total_equity": 103886000, "shares_outstanding": 29653801, "goodwill_and_intangibles": 893000 }, "cash_flow": { "operating_cash_flow": -1660000, "capital_expenditure": 1096000, "free_cash_flow": -564000, "dividends_paid": null, "share_repurchases": -2035000, "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": 29624000, "cost_of_revenue": 25050000, "gross_profit": 4574000, "ebit": 11000, "ebitda": 70000, "pretax_income": 11000, "tax_provision": 12000, "net_income": -1000, "net_income_to_common": -1000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 30049264, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": 2552000, "capital_expenditure": 8439000, "free_cash_flow": 10991000, "dividends_paid": null, "share_repurchases": 87000, "shares_issued": 87000, "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": 29624000, "cost_of_revenue": 25050000, "gross_profit": 4574000, "ebit": 11000, "ebitda": 70000, "pretax_income": 11000, "tax_provision": 12000, "net_income": -1000, "net_income_to_common": -1000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 30049264, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": 2552000, "capital_expenditure": 8439000, "free_cash_flow": 10991000, "dividends_paid": null, "share_repurchases": 87000, "shares_issued": 87000, "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": 29624000, "cost_of_revenue": 25050000, "gross_profit": 4574000, "ebit": 11000, "ebitda": 70000, "pretax_income": 11000, "tax_provision": 12000, "net_income": -1000, "net_income_to_common": -1000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 30049264, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": 2552000, "capital_expenditure": 8439000, "free_cash_flow": 10991000, "dividends_paid": null, "share_repurchases": 87000, "shares_issued": 87000, "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": 29624000, "cost_of_revenue": 25050000, "gross_profit": 4574000, "ebit": 11000, "ebitda": 70000, "pretax_income": 11000, "tax_provision": 12000, "net_income": -1000, "net_income_to_common": -1000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 30049264, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": 2552000, "capital_expenditure": 8439000, "free_cash_flow": 10991000, "dividends_paid": null, "share_repurchases": 87000, "shares_issued": 87000, "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": 29624000, "cost_of_revenue": 25050000, "gross_profit": 4574000, "ebit": 11000, "ebitda": 70000, "pretax_income": 11000, "tax_provision": 12000, "net_income": -1000, "net_income_to_common": -1000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110395000, "total_current_assets": 120688000, "total_assets": 131262000, "short_term_debt": 41000, "long_term_debt": 6887000, "total_debt": 6928000, "total_liabilities": 23661000, "total_equity": 107601000, "shares_outstanding": 30049264, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": 2552000, "capital_expenditure": 8439000, "free_cash_flow": 10991000, "dividends_paid": null, "share_repurchases": 87000, "shares_issued": 87000, "net_debt_issued": null } } ] }, "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 } }