{ "ticker": { "uuid": "a0b3c862-7b77-43f5-9824-4d1b516e4803", "symbol": "ORIO", "name": "Orion Digital Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/a0b3c862-7b77-43f5-9824-4d1b516e4803/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0b3c862-7b77-43f5-9824-4d1b516e4803/" }, "latest_snapshot": { "ticker": { "uuid": "a0b3c862-7b77-43f5-9824-4d1b516e4803", "symbol": "ORIO", "name": "Orion Digital Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/a0b3c862-7b77-43f5-9824-4d1b516e4803/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0b3c862-7b77-43f5-9824-4d1b516e4803/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.46, "value": 0.47, "quality": 0.45, "momentum": 0.48, "coverage": 0.909, "confidence": 0.861, "delta": -1 }, "headline_factors": { "price": 0.65, "market_cap": 15357472.34, "pe_ratio": null, "earnings_yield": 0.0337, "ebitda_to_ev": 0.1506, "shareholder_yield": 0.0767, "roe": -0.0687, "piotroski_f_score": 7, "momentum_12_1": -0.4394, "volatility_252d": 0.4752 }, "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": 6.6389, "earnings_yield": 0.0337, "fcf_yield": 0.1025, "shareholder_yield": 0.0767 }, "quality": { "roe": -0.0687, "roic": 0.015, "gross_margin": 0.7076, "fcf_margin": 0.1041, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0543, "eps_growth_1y": null, "fcf_growth_1y": -0.0179 }, "momentum": { "price_return_12m": -0.5821, "momentum_12_1": -0.4394, "relative_strength": -0.7582 }, "scores": { "value_percentile": 0.47, "quality_percentile": 0.45, "momentum_percentile": 0.48, "growth_composite": 53, "yield_composite": 52, "overall_composite": 54, "os_score": 0.46, "factor_coverage": 0.909, "signal_confidence": 0.861 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.87, "os": 0.79, "value": 0.64, "quality": 0.62, "momentum": 0.64, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0314, "shareholder_yield": 0.0569, "roe": -0.0687, "momentum_12_1": -0.2667 }, { "week_end_date": "2026-06-14", "price": 0.84, "os": 0.78, "value": 0.64, "quality": 0.62, "momentum": 0.64, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0317, "shareholder_yield": 0.059, "roe": -0.0687, "momentum_12_1": -0.2347 }, { "week_end_date": "2026-06-21", "price": 0.9, "os": 0.21, "value": 0.36, "quality": 0.35, "momentum": 0.36, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0312, "shareholder_yield": 0.055, "roe": -0.0687, "momentum_12_1": -0.2158 }, { "week_end_date": "2026-06-28", "price": 0.87, "os": 0.52, "value": 0.5, "quality": 0.48, "momentum": 0.48, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0315, "shareholder_yield": 0.0571, "roe": -0.0687, "momentum_12_1": -0.2359 }, { "week_end_date": "2026-07-05", "price": 0.87, "os": 0.31, "value": 0.41, "quality": 0.4, "momentum": 0.41, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0315, "shareholder_yield": 0.0572, "roe": -0.0687, "momentum_12_1": -0.6027 }, { "week_end_date": "2026-07-12", "price": 0.74, "os": 0.39, "value": 0.44, "quality": 0.42, "momentum": 0.45, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0327, "shareholder_yield": 0.0671, "roe": -0.0687, "momentum_12_1": -0.5789 }, { "week_end_date": "2026-07-19", "price": 0.69, "os": 0.78, "value": 0.63, "quality": 0.62, "momentum": 0.63, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0332, "shareholder_yield": 0.0722, "roe": -0.0687, "momentum_12_1": -0.5272 }, { "week_end_date": "2026-07-26", "price": 0.65, "os": 0.45, "value": 0.47, "quality": 0.45, "momentum": 0.47, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0336, "shareholder_yield": 0.0765, "roe": -0.0687, "momentum_12_1": -0.5193 }, { "week_end_date": "2026-08-02", "price": 0.65, "os": 0.46, "value": 0.47, "quality": 0.45, "momentum": 0.48, "confidence": 0.861, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0337, "shareholder_yield": 0.0767, "roe": -0.0687, "momentum_12_1": -0.4394 } ], "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": 68053494, "cost_of_revenue": 18351031, "gross_profit": 49702463, "ebit": 586519, "ebitda": 8578000, "pretax_income": -8863770, "tax_provision": -335725, "net_income": -8528044, "net_income_to_common": -8528044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17702000, "total_current_assets": 101900000, "total_assets": 173634000, "short_term_debt": 51713000, "long_term_debt": 31886000, "total_debt": 84619000, "total_liabilities": 101313000, "total_equity": 72321000, "shares_outstanding": 17545250, "goodwill_and_intangibles": 64351000 }, "cash_flow": { "operating_cash_flow": 19503092, "capital_expenditure": 48958, "free_cash_flow": 19552050, "dividends_paid": null, "share_repurchases": -1107000, "shares_issued": null, "net_debt_issued": -494000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 68053494, "cost_of_revenue": 18351031, "gross_profit": 49702463, "ebit": 586519, "ebitda": 8578000, "pretax_income": -8863770, "tax_provision": -335725, "net_income": -8528044, "net_income_to_common": -8528044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17702000, "total_current_assets": 101900000, "total_assets": 173634000, "short_term_debt": 51713000, "long_term_debt": 31886000, "total_debt": 84619000, "total_liabilities": 101313000, "total_equity": 72321000, "shares_outstanding": 17545250, "goodwill_and_intangibles": 64351000 }, "cash_flow": { "operating_cash_flow": 19503092, "capital_expenditure": 48958, "free_cash_flow": 19552050, "dividends_paid": null, "share_repurchases": -1107000, "shares_issued": null, "net_debt_issued": -494000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 68053494, "cost_of_revenue": 18351031, "gross_profit": 49702463, "ebit": 586519, "ebitda": 8578000, "pretax_income": -8863770, "tax_provision": -335725, "net_income": -8528044, "net_income_to_common": -8528044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17702000, "total_current_assets": 101900000, "total_assets": 173634000, "short_term_debt": 51713000, "long_term_debt": 31886000, "total_debt": 84619000, "total_liabilities": 101313000, "total_equity": 72321000, "shares_outstanding": 17545250, "goodwill_and_intangibles": 64351000 }, "cash_flow": { "operating_cash_flow": 19503092, "capital_expenditure": 48958, "free_cash_flow": 19552050, "dividends_paid": null, "share_repurchases": -1107000, "shares_issued": null, "net_debt_issued": -494000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 68053494, "cost_of_revenue": 18351031, "gross_profit": 49702463, "ebit": 586519, "ebitda": 8578000, "pretax_income": -8863770, "tax_provision": -335725, "net_income": -8528044, "net_income_to_common": -8528044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17702000, "total_current_assets": 101900000, "total_assets": 173634000, "short_term_debt": 51713000, "long_term_debt": 31886000, "total_debt": 84619000, "total_liabilities": 101313000, "total_equity": 72321000, "shares_outstanding": 17545250, "goodwill_and_intangibles": 64351000 }, "cash_flow": { "operating_cash_flow": 19503092, "capital_expenditure": 48958, "free_cash_flow": 19552050, "dividends_paid": null, "share_repurchases": -1107000, "shares_issued": null, "net_debt_issued": -494000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 68053494, "cost_of_revenue": 18351031, "gross_profit": 49702463, "ebit": 586519, "ebitda": 8578000, "pretax_income": -8863770, "tax_provision": -335725, "net_income": -8528044, "net_income_to_common": -8528044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17702000, "total_current_assets": 101900000, "total_assets": 173634000, "short_term_debt": 51713000, "long_term_debt": 31886000, "total_debt": 84619000, "total_liabilities": 101313000, "total_equity": 72321000, "shares_outstanding": 17545250, "goodwill_and_intangibles": 64351000 }, "cash_flow": { "operating_cash_flow": 19503092, "capital_expenditure": 48958, "free_cash_flow": 19552050, "dividends_paid": null, "share_repurchases": -1107000, "shares_issued": null, "net_debt_issued": -494000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 68053494, "cost_of_revenue": 18351031, "gross_profit": 49702463, "ebit": 586519, "ebitda": 8578000, "pretax_income": -8863770, "tax_provision": -335725, "net_income": -8528044, "net_income_to_common": -8528044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17702000, "total_current_assets": 101900000, "total_assets": 173634000, "short_term_debt": 51713000, "long_term_debt": 31886000, "total_debt": 84619000, "total_liabilities": 101313000, "total_equity": 72321000, "shares_outstanding": 17545250, "goodwill_and_intangibles": 64351000 }, "cash_flow": { "operating_cash_flow": 19503092, "capital_expenditure": 48958, "free_cash_flow": 19552050, "dividends_paid": null, "share_repurchases": -1107000, "shares_issued": null, "net_debt_issued": -494000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 68053494, "cost_of_revenue": 18351031, "gross_profit": 49702463, "ebit": 586519, "ebitda": 8578000, "pretax_income": -8863770, "tax_provision": -335725, "net_income": -8528044, "net_income_to_common": -8528044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17702000, "total_current_assets": 101900000, "total_assets": 173634000, "short_term_debt": 51713000, "long_term_debt": 31886000, "total_debt": 84619000, "total_liabilities": 101313000, "total_equity": 72321000, "shares_outstanding": 17545250, "goodwill_and_intangibles": 88297937 }, "cash_flow": { "operating_cash_flow": 19503092, "capital_expenditure": 48958, "free_cash_flow": 19552050, "dividends_paid": null, "share_repurchases": -1107000, "shares_issued": null, "net_debt_issued": -494000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 68053494, "cost_of_revenue": 18351031, "gross_profit": 49702463, "ebit": 586519, "ebitda": 8578000, "pretax_income": -8863770, "tax_provision": -335725, "net_income": -8528044, "net_income_to_common": -8528044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24289445, "total_current_assets": 139820047, "total_assets": 238248420, "short_term_debt": 70956958, "long_term_debt": 31886000, "total_debt": 116108268, "total_liabilities": 139014606, "total_equity": 99233813, "shares_outstanding": 17545250, "goodwill_and_intangibles": 88297937 }, "cash_flow": { "operating_cash_flow": 19503092, "capital_expenditure": 48958, "free_cash_flow": 19552050, "dividends_paid": null, "share_repurchases": -1107000, "shares_issued": null, "net_debt_issued": -494000 } } ], "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": 16598784, "cost_of_revenue": 4642965, "gross_profit": 11955818, "ebit": -3671463, "ebitda": -1640229, "pretax_income": -5926275, "tax_provision": -99255, "net_income": -5827019, "net_income_to_common": -5827019, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_assets": 167024522, "short_term_debt": 51448000, "long_term_debt": 31477000, "total_debt": 83995506, "total_liabilities": 100109040, "total_equity": 66915480, "shares_outstanding": 17144804, "goodwill_and_intangibles": 63224000 }, "cash_flow": { "operating_cash_flow": 3384723, "capital_expenditure": 65166, "free_cash_flow": 3449889, "dividends_paid": null, "share_repurchases": -70000, "shares_issued": null, "net_debt_issued": -980000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16598784, "cost_of_revenue": 4642965, "gross_profit": 11955818, "ebit": -3671463, "ebitda": -1640229, "pretax_income": -5926275, "tax_provision": -99255, "net_income": -5827019, "net_income_to_common": -5827019, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_assets": 167024522, "short_term_debt": 51448000, "long_term_debt": 31477000, "total_debt": 83995506, "total_liabilities": 100109040, "total_equity": 66915480, "shares_outstanding": 17144804, "goodwill_and_intangibles": 63224000 }, "cash_flow": { "operating_cash_flow": 3384723, "capital_expenditure": 65166, "free_cash_flow": 3449889, "dividends_paid": null, "share_repurchases": -70000, "shares_issued": null, "net_debt_issued": -980000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16598784, "cost_of_revenue": 4642965, "gross_profit": 11955818, "ebit": -3671463, "ebitda": -1640229, "pretax_income": -5926275, "tax_provision": -99255, "net_income": -5827019, "net_income_to_common": -5827019, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_assets": 167024522, "short_term_debt": 51448000, "long_term_debt": 31477000, "total_debt": 83995506, "total_liabilities": 100109040, "total_equity": 66915480, "shares_outstanding": 17144804, "goodwill_and_intangibles": 63224000 }, "cash_flow": { "operating_cash_flow": 3384723, "capital_expenditure": 65166, "free_cash_flow": 3449889, "dividends_paid": null, "share_repurchases": -70000, "shares_issued": null, "net_debt_issued": -980000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16598784, "cost_of_revenue": 4642965, "gross_profit": 11955818, "ebit": -3671463, "ebitda": -1640229, "pretax_income": -5926275, "tax_provision": -99255, "net_income": -5827019, "net_income_to_common": -5827019, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_assets": 167024522, "short_term_debt": 51448000, "long_term_debt": 31477000, "total_debt": 83995506, "total_liabilities": 100109040, "total_equity": 66915480, "shares_outstanding": 17144804, "goodwill_and_intangibles": 63224000 }, "cash_flow": { "operating_cash_flow": 3384723, "capital_expenditure": 65166, "free_cash_flow": 3449889, "dividends_paid": null, "share_repurchases": -70000, "shares_issued": null, "net_debt_issued": -980000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16598784, "cost_of_revenue": 4642965, "gross_profit": 11955818, "ebit": -3671463, "ebitda": -1640229, "pretax_income": -5926275, "tax_provision": -99255, "net_income": -5827019, "net_income_to_common": -5827019, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_assets": 167024522, "short_term_debt": 51448000, "long_term_debt": 31477000, "total_debt": 83995506, "total_liabilities": 100109040, "total_equity": 66915480, "shares_outstanding": 17144804, "goodwill_and_intangibles": 63224000 }, "cash_flow": { "operating_cash_flow": 3384723, "capital_expenditure": 65166, "free_cash_flow": 3449889, "dividends_paid": null, "share_repurchases": -70000, "shares_issued": null, "net_debt_issued": -980000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16598784, "cost_of_revenue": 4642965, "gross_profit": 11955818, "ebit": -3671463, "ebitda": -1640229, "pretax_income": -5926275, "tax_provision": -99255, "net_income": -5827019, "net_income_to_common": -5827019, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_assets": 167024522, "short_term_debt": 51448000, "long_term_debt": 31477000, "total_debt": 83995506, "total_liabilities": 100109040, "total_equity": 66915480, "shares_outstanding": 17144804, "goodwill_and_intangibles": 63224000 }, "cash_flow": { "operating_cash_flow": 3384723, "capital_expenditure": 65166, "free_cash_flow": 3449889, "dividends_paid": null, "share_repurchases": -70000, "shares_issued": null, "net_debt_issued": -980000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16598784, "cost_of_revenue": 4642965, "gross_profit": 11955818, "ebit": -3671463, "ebitda": -1640229, "pretax_income": -5926275, "tax_provision": -99255, "net_income": -5827019, "net_income_to_common": -5827019, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_assets": 167024522, "short_term_debt": 51448000, "long_term_debt": 31477000, "total_debt": 83995506, "total_liabilities": 100109040, "total_equity": 66915480, "shares_outstanding": 17144804, "goodwill_and_intangibles": 63224000 }, "cash_flow": { "operating_cash_flow": 3384723, "capital_expenditure": 65166, "free_cash_flow": 3449889, "dividends_paid": null, "share_repurchases": -70000, "shares_issued": null, "net_debt_issued": -980000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16598784, "cost_of_revenue": 4642965, "gross_profit": 11955818, "ebit": -3671463, "ebitda": -1640229, "pretax_income": -5926275, "tax_provision": -99255, "net_income": -5827019, "net_income_to_common": -5827019, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23803354, "total_current_assets": 24420945, "total_assets": 167024522, "short_term_debt": 51448000, "long_term_debt": 31477000, "total_debt": 83995506, "total_liabilities": 100109040, "total_equity": 66915480, "shares_outstanding": 17144804, "goodwill_and_intangibles": 63224000 }, "cash_flow": { "operating_cash_flow": 3384723, "capital_expenditure": 65166, "free_cash_flow": 3449889, "dividends_paid": null, "share_repurchases": -70000, "shares_issued": null, "net_debt_issued": -980000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23862712, "cost_of_revenue": 7174867, "gross_profit": 16687845, "ebit": -5753340, "ebitda": -2945963, "pretax_income": -7903468.8, "tax_provision": -134468, "net_income": -7769000, "net_income_to_common": -7769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17702000, "total_current_assets": 101900000, "total_assets": 173634000, "short_term_debt": 51713000, "long_term_debt": 31886000, "total_debt": 84619000, "total_liabilities": 101313000, "total_equity": 72321000, "shares_outstanding": 17296821, "goodwill_and_intangibles": 64351000 }, "cash_flow": { "operating_cash_flow": 5205754, "capital_expenditure": 9991, "free_cash_flow": 5215745, "dividends_paid": null, "share_repurchases": -50000, "shares_issued": null, "net_debt_issued": -519000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23862712, "cost_of_revenue": 7174867, "gross_profit": 16687845, "ebit": -5753340, "ebitda": -2945963, "pretax_income": -7903468.8, "tax_provision": -134468, "net_income": -7769000, "net_income_to_common": -7769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17702000, "total_current_assets": 101900000, "total_assets": 173634000, "short_term_debt": 51713000, "long_term_debt": 31886000, "total_debt": 84619000, "total_liabilities": 101313000, "total_equity": 72321000, "shares_outstanding": 17296821, "goodwill_and_intangibles": 64351000 }, "cash_flow": { "operating_cash_flow": 5205754, "capital_expenditure": 9991, "free_cash_flow": 5215745, "dividends_paid": null, "share_repurchases": -50000, "shares_issued": null, "net_debt_issued": -519000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23862712, "cost_of_revenue": 7174867, "gross_profit": 16687845, "ebit": -5753340, "ebitda": -2945963, "pretax_income": -7903468.8, "tax_provision": -134468, "net_income": -7769000, "net_income_to_common": -7769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17702000, "total_current_assets": 101900000, "total_assets": 173634000, "short_term_debt": 51713000, "long_term_debt": 31886000, "total_debt": 84619000, "total_liabilities": 101313000, "total_equity": 72321000, "shares_outstanding": 17296821, "goodwill_and_intangibles": 64351000 }, "cash_flow": { "operating_cash_flow": 5205754, "capital_expenditure": 9991, "free_cash_flow": 5215745, "dividends_paid": null, "share_repurchases": -50000, "shares_issued": null, "net_debt_issued": -519000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23862712, "cost_of_revenue": 7174867, "gross_profit": 16687845, "ebit": -5753340, "ebitda": -2945963, "pretax_income": -7903468.8, "tax_provision": -134468, "net_income": -7769000, "net_income_to_common": -7769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17702000, "total_current_assets": 101900000, "total_assets": 173634000, "short_term_debt": 51713000, "long_term_debt": 31886000, "total_debt": 84619000, "total_liabilities": 101313000, "total_equity": 72321000, "shares_outstanding": 17296821, "goodwill_and_intangibles": 64351000 }, "cash_flow": { "operating_cash_flow": 5205754, "capital_expenditure": 9991, "free_cash_flow": 5215745, "dividends_paid": null, "share_repurchases": -50000, "shares_issued": null, "net_debt_issued": -519000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "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/" } ], "coverage": { "factor_history_points": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }