{ "ticker": { "uuid": "b1b20057-f166-4065-8a3d-1d880d9ca52f", "symbol": "AIRS", "name": "Airsculpt Technologies Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/b1b20057-f166-4065-8a3d-1d880d9ca52f/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1b20057-f166-4065-8a3d-1d880d9ca52f/" }, "latest_snapshot": { "ticker": { "uuid": "b1b20057-f166-4065-8a3d-1d880d9ca52f", "symbol": "AIRS", "name": "Airsculpt Technologies Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/b1b20057-f166-4065-8a3d-1d880d9ca52f/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1b20057-f166-4065-8a3d-1d880d9ca52f/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.02, "value": 0.17, "quality": 0.12, "momentum": 0.11, "coverage": 0.879, "confidence": 0.842, "delta": 1 }, "headline_factors": { "price": 4.61, "market_cap": 325215589.41, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0114, "shareholder_yield": -0.0577, "roe": -0.1119, "piotroski_f_score": 3, "momentum_12_1": -0.2937, "volatility_252d": 1.1552 }, "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": 87.7959, "earnings_yield": null, "fcf_yield": 0.0212, "shareholder_yield": -0.0577 }, "quality": { "roe": -0.1119, "roic": -0.04, "gross_margin": 0.6058, "fcf_margin": 0.053, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.1178, "eps_growth_1y": null, "fcf_growth_1y": -0.6529 }, "momentum": { "price_return_12m": -0.2875, "momentum_12_1": -0.2937, "relative_strength": -0.5037 }, "scores": { "value_percentile": 0.17, "quality_percentile": 0.12, "momentum_percentile": 0.11, "growth_composite": 85, "yield_composite": 94, "overall_composite": 98, "os_score": 0.02, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.11, "os": 0.03, "value": 0.16, "quality": 0.12, "momentum": 0.2, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0521, "roe": -0.1119, "momentum_12_1": -0.2387 }, { "week_end_date": "2026-06-14", "price": 5.35, "os": 0.04, "value": 0.15, "quality": 0.12, "momentum": 0.25, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0497, "roe": -0.1119, "momentum_12_1": 0.0549 }, { "week_end_date": "2026-06-21", "price": 4.94, "os": 0.04, "value": 0.16, "quality": 0.13, "momentum": 0.28, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0538, "roe": -0.1119, "momentum_12_1": 0.1174 }, { "week_end_date": "2026-06-28", "price": 4.57, "os": 0.04, "value": 0.18, "quality": 0.14, "momentum": 0.18, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0582, "roe": -0.1119, "momentum_12_1": 0.098 }, { "week_end_date": "2026-07-05", "price": 4.52, "os": 0.03, "value": 0.18, "quality": 0.13, "momentum": 0.18, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0588, "roe": -0.1119, "momentum_12_1": -0.0537 }, { "week_end_date": "2026-07-12", "price": 4.33, "os": 0.04, "value": 0.18, "quality": 0.12, "momentum": 0.31, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0614, "roe": -0.1119, "momentum_12_1": 0.0743 }, { "week_end_date": "2026-07-19", "price": 4.45, "os": 0.03, "value": 0.17, "quality": 0.12, "momentum": 0.15, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0598, "roe": -0.1119, "momentum_12_1": -0.1115 }, { "week_end_date": "2026-07-26", "price": 4.61, "os": 0.02, "value": 0.17, "quality": 0.12, "momentum": 0.11, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0577, "roe": -0.1119, "momentum_12_1": -0.2937 } ], "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": 151818000, "cost_of_revenue": 61690000, "gross_profit": 90128000, "ebit": -11560000, "ebitda": 1221000, "pretax_income": -17638000, "tax_provision": -5971000, "net_income": -11667000, "net_income_to_common": -11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": 3096000, "capital_expenditure": 2404000, "free_cash_flow": 5500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 18764000, "net_debt_issued": -18793000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 151818000, "cost_of_revenue": 61690000, "gross_profit": 90128000, "ebit": -11560000, "ebitda": 1221000, "pretax_income": -17638000, "tax_provision": -5971000, "net_income": -11667000, "net_income_to_common": -11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": 3096000, "capital_expenditure": 2404000, "free_cash_flow": 5500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 18764000, "net_debt_issued": -18793000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 151818000, "cost_of_revenue": 61690000, "gross_profit": 90128000, "ebit": -11560000, "ebitda": 1221000, "pretax_income": -17638000, "tax_provision": -5971000, "net_income": -11667000, "net_income_to_common": -11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": 3096000, "capital_expenditure": 2404000, "free_cash_flow": 5500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 18764000, "net_debt_issued": -18793000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 151818000, "cost_of_revenue": 61690000, "gross_profit": 90128000, "ebit": -11560000, "ebitda": 1221000, "pretax_income": -17638000, "tax_provision": -5971000, "net_income": -11667000, "net_income_to_common": -11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": 3096000, "capital_expenditure": 2404000, "free_cash_flow": 5500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 18764000, "net_debt_issued": -18793000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 151818000, "cost_of_revenue": 61690000, "gross_profit": 90128000, "ebit": -11560000, "ebitda": 1221000, "pretax_income": -17638000, "tax_provision": -5971000, "net_income": -11667000, "net_income_to_common": -11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": 3096000, "capital_expenditure": 2404000, "free_cash_flow": 5500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 18764000, "net_debt_issued": -18793000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 151818000, "cost_of_revenue": 61690000, "gross_profit": 90128000, "ebit": -11560000, "ebitda": 1221000, "pretax_income": -17638000, "tax_provision": -5971000, "net_income": -11667000, "net_income_to_common": -11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": 3096000, "capital_expenditure": 2404000, "free_cash_flow": 5500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 18764000, "net_debt_issued": -18793000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 151818000, "cost_of_revenue": 61690000, "gross_profit": 90128000, "ebit": -11560000, "ebitda": 1221000, "pretax_income": -17638000, "tax_provision": -5971000, "net_income": -11667000, "net_income_to_common": -11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": 3096000, "capital_expenditure": 2404000, "free_cash_flow": 5500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 18764000, "net_debt_issued": -18793000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 180350000, "cost_of_revenue": 71382000, "gross_profit": 108968000, "ebit": -1816000, "ebitda": 10072000, "pretax_income": -8063000, "tax_provision": 188000, "net_income": -8251000, "net_income_to_common": -8251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8235000, "total_current_assets": 17117000, "total_assets": 209996000, "short_term_debt": 10349000, "long_term_debt": 70456000, "total_debt": 105053000, "total_liabilities": 130706000, "total_equity": 79290000, "shares_outstanding": 57689000, "goodwill_and_intangibles": 123326000 }, "cash_flow": { "operating_cash_flow": 11350000, "capital_expenditure": 14007000, "free_cash_flow": 25357000, "dividends_paid": 252000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2875000 } } ], "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": 39389000, "cost_of_revenue": 18609000, "gross_profit": 20780000, "ebit": -1664000, "ebitda": 1357000, "pretax_income": -2862000, "tax_provision": -465000, "net_income": -2397000, "net_income_to_common": -2397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16690000, "total_current_assets": 24330000, "total_assets": 191999000, "short_term_debt": 12637000, "long_term_debt": 39357000, "total_debt": 71016000, "total_liabilities": 91738000, "total_equity": 100261000, "shares_outstanding": 69460700, "goodwill_and_intangibles": 117385000 }, "cash_flow": { "operating_cash_flow": 5271000, "capital_expenditure": 51000, "free_cash_flow": 5322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14591000, "net_debt_issued": -11365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39389000, "cost_of_revenue": 18609000, "gross_profit": 20780000, "ebit": -1664000, "ebitda": 1357000, "pretax_income": -2862000, "tax_provision": -465000, "net_income": -2397000, "net_income_to_common": -2397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16690000, "total_current_assets": 24330000, "total_assets": 191999000, "short_term_debt": 12637000, "long_term_debt": 39357000, "total_debt": 71016000, "total_liabilities": 91738000, "total_equity": 100261000, "shares_outstanding": 69460700, "goodwill_and_intangibles": 117385000 }, "cash_flow": { "operating_cash_flow": 5271000, "capital_expenditure": 51000, "free_cash_flow": 5322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14591000, "net_debt_issued": -11365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39389000, "cost_of_revenue": 18609000, "gross_profit": 20780000, "ebit": -1664000, "ebitda": 1357000, "pretax_income": -2862000, "tax_provision": -465000, "net_income": -2397000, "net_income_to_common": -2397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16690000, "total_current_assets": 24330000, "total_assets": 191999000, "short_term_debt": 12637000, "long_term_debt": 39357000, "total_debt": 71016000, "total_liabilities": 91738000, "total_equity": 100261000, "shares_outstanding": 69460700, "goodwill_and_intangibles": 117385000 }, "cash_flow": { "operating_cash_flow": 5271000, "capital_expenditure": 51000, "free_cash_flow": 5322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14591000, "net_debt_issued": -11365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39389000, "cost_of_revenue": 18609000, "gross_profit": 20780000, "ebit": -1664000, "ebitda": 1357000, "pretax_income": -2862000, "tax_provision": -465000, "net_income": -2397000, "net_income_to_common": -2397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16690000, "total_current_assets": 24330000, "total_assets": 191999000, "short_term_debt": 12637000, "long_term_debt": 39357000, "total_debt": 71016000, "total_liabilities": 91738000, "total_equity": 100261000, "shares_outstanding": 69460700, "goodwill_and_intangibles": 117385000 }, "cash_flow": { "operating_cash_flow": 5271000, "capital_expenditure": 51000, "free_cash_flow": 5322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14591000, "net_debt_issued": -11365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39389000, "cost_of_revenue": 18609000, "gross_profit": 20780000, "ebit": -1664000, "ebitda": 1357000, "pretax_income": -2862000, "tax_provision": -465000, "net_income": -2397000, "net_income_to_common": -2397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16690000, "total_current_assets": 24330000, "total_assets": 191999000, "short_term_debt": 12637000, "long_term_debt": 39357000, "total_debt": 71016000, "total_liabilities": 91738000, "total_equity": 100261000, "shares_outstanding": 69460700, "goodwill_and_intangibles": 117385000 }, "cash_flow": { "operating_cash_flow": 5271000, "capital_expenditure": 51000, "free_cash_flow": 5322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14591000, "net_debt_issued": -11365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39389000, "cost_of_revenue": 18609000, "gross_profit": 20780000, "ebit": -1664000, "ebitda": 1357000, "pretax_income": -2862000, "tax_provision": -465000, "net_income": -2397000, "net_income_to_common": -2397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16690000, "total_current_assets": 24330000, "total_assets": 191999000, "short_term_debt": 12637000, "long_term_debt": 39357000, "total_debt": 71016000, "total_liabilities": 91738000, "total_equity": 100261000, "shares_outstanding": 69460700, "goodwill_and_intangibles": 117385000 }, "cash_flow": { "operating_cash_flow": 5271000, "capital_expenditure": 51000, "free_cash_flow": 5322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14591000, "net_debt_issued": -11365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39389000, "cost_of_revenue": 18609000, "gross_profit": 20780000, "ebit": -849000, "ebitda": 2172000, "pretax_income": -2862000, "tax_provision": -465000, "net_income": -2397000, "net_income_to_common": -2397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16690000, "total_current_assets": 24330000, "total_assets": 191999000, "short_term_debt": 12637000, "long_term_debt": 39357000, "total_debt": 71016000, "total_liabilities": 91738000, "total_equity": 100261000, "shares_outstanding": 69460700, "goodwill_and_intangibles": 117385000 }, "cash_flow": { "operating_cash_flow": 5271000, "capital_expenditure": 51000, "free_cash_flow": 5322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14591000, "net_debt_issued": -11365000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33442000, "cost_of_revenue": 13675000, "gross_profit": 19767000, "ebit": -1007000, "ebitda": 2069000, "pretax_income": -2491000, "tax_provision": -3774000, "net_income": 1283000, "net_income_to_common": 1283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": -2531000, "capital_expenditure": 58000, "free_cash_flow": -2473000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4996000, "net_debt_issued": -910000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33442000, "cost_of_revenue": 13675000, "gross_profit": 19767000, "ebit": -1007000, "ebitda": 2069000, "pretax_income": -2491000, "tax_provision": -3774000, "net_income": 1283000, "net_income_to_common": 1283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": -2531000, "capital_expenditure": 58000, "free_cash_flow": -2473000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4996000, "net_debt_issued": -910000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33442000, "cost_of_revenue": 13675000, "gross_profit": 19767000, "ebit": -1007000, "ebitda": 2069000, "pretax_income": -2491000, "tax_provision": -3774000, "net_income": 1283000, "net_income_to_common": 1283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": -2531000, "capital_expenditure": 58000, "free_cash_flow": -2473000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4996000, "net_debt_issued": -910000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33442000, "cost_of_revenue": 13675000, "gross_profit": 19767000, "ebit": -1007000, "ebitda": 2069000, "pretax_income": -2491000, "tax_provision": -3774000, "net_income": 1283000, "net_income_to_common": 1283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": -2531000, "capital_expenditure": 58000, "free_cash_flow": -2473000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4996000, "net_debt_issued": -910000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33442000, "cost_of_revenue": 13675000, "gross_profit": 19767000, "ebit": -1007000, "ebitda": 2069000, "pretax_income": -2491000, "tax_provision": -3774000, "net_income": 1283000, "net_income_to_common": 1283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 83570000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": -2531000, "capital_expenditure": 58000, "free_cash_flow": -2473000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4996000, "net_debt_issued": -910000 } } ] }, "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": "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": 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 } }