{ "ticker": { "uuid": "b2124198-1445-471d-9470-bce606af2687", "symbol": "LVO", "name": "LiveOne Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/b2124198-1445-471d-9470-bce606af2687/", "api_url": "https://sharemaestro.com/factors/api/tickers/b2124198-1445-471d-9470-bce606af2687/" }, "latest_snapshot": { "ticker": { "uuid": "b2124198-1445-471d-9470-bce606af2687", "symbol": "LVO", "name": "LiveOne Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/b2124198-1445-471d-9470-bce606af2687/", "api_url": "https://sharemaestro.com/factors/api/tickers/b2124198-1445-471d-9470-bce606af2687/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.53, "value": 0.5, "quality": 0.48, "momentum": 0.5, "coverage": 0.758, "confidence": 0.726, "delta": -2 }, "headline_factors": { "price": 4.87, "market_cap": 66045819.9, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.115, "roe": 1.0184, "piotroski_f_score": 3, "momentum_12_1": -0.146, "volatility_252d": 0.7293 }, "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": 0.0686, "shareholder_yield": -0.115 }, "quality": { "roe": 1.0184, "roic": null, "gross_margin": 0.1507, "fcf_margin": 0.082, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.3257, "eps_growth_1y": null, "fcf_growth_1y": -0.3332 }, "momentum": { "price_return_12m": -0.3292, "momentum_12_1": -0.146, "relative_strength": -0.5454 }, "scores": { "value_percentile": 0.5, "quality_percentile": 0.48, "momentum_percentile": 0.5, "growth_composite": 50, "yield_composite": 49, "overall_composite": 47, "os_score": 0.53, "factor_coverage": 0.758, "signal_confidence": 0.726 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.02, "os": 0.77, "value": 0.63, "quality": 0.61, "momentum": 0.63, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0936, "roe": 1.0184, "momentum_12_1": -0.39 }, { "week_end_date": "2026-06-14", "price": 6.26, "os": 0.77, "value": 0.63, "quality": 0.61, "momentum": 0.64, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.09, "roe": 1.0184, "momentum_12_1": -0.3378 }, { "week_end_date": "2026-06-21", "price": 6.21, "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.47, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0908, "roe": 1.0184, "momentum_12_1": -0.0336 }, { "week_end_date": "2026-06-28", "price": 6.2, "os": 0.56, "value": 0.52, "quality": 0.5, "momentum": 0.5, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0909, "roe": 1.0184, "momentum_12_1": -0.095 }, { "week_end_date": "2026-07-05", "price": 5.66, "os": 0.32, "value": 0.41, "quality": 0.4, "momentum": 0.41, "confidence": 0.751, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0989, "roe": 1.0184, "momentum_12_1": -0.3195 }, { "week_end_date": "2026-07-12", "price": 5.23, "os": 0.43, "value": 0.45, "quality": 0.44, "momentum": 0.46, "confidence": 0.743, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1071, "roe": 1.0184, "momentum_12_1": -0.1714 }, { "week_end_date": "2026-07-19", "price": 5.29, "os": 0.51, "value": 0.49, "quality": 0.48, "momentum": 0.49, "confidence": 0.735, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1058, "roe": 1.0184, "momentum_12_1": -0.0948 }, { "week_end_date": "2026-07-26", "price": 4.87, "os": 0.53, "value": 0.5, "quality": 0.48, "momentum": 0.5, "confidence": 0.726, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.115, "roe": 1.0184, "momentum_12_1": -0.146 } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 77144000, "cost_of_revenue": 65518000, "gross_profit": 11626000, "ebit": -17329000, "ebitda": -15703000, "pretax_income": -21223000, "tax_provision": 30000, "net_income": -21253000, "net_income_to_common": -21253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5353000, "total_current_assets": 16778000, "total_assets": 46875000, "short_term_debt": 2999000, "long_term_debt": 11838000, "total_debt": 14971000, "total_liabilities": 59307000, "total_equity": -20587000, "shares_outstanding": 10983850, "goodwill_and_intangibles": 23628000 }, "cash_flow": { "operating_cash_flow": -10545000, "capital_expenditure": 3176000, "free_cash_flow": -7369000, "dividends_paid": 1186000, "share_repurchases": -599000, "shares_issued": 9378000, "net_debt_issued": 11176000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 77144000, "cost_of_revenue": 65518000, "gross_profit": 11626000, "ebit": -17329000, "ebitda": -15703000, "pretax_income": -21223000, "tax_provision": 30000, "net_income": -21253000, "net_income_to_common": -21253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5353000, "total_current_assets": 16778000, "total_assets": 46875000, "short_term_debt": 2999000, "long_term_debt": 11838000, "total_debt": 14971000, "total_liabilities": 59307000, "total_equity": -20587000, "shares_outstanding": 10983850, "goodwill_and_intangibles": 23628000 }, "cash_flow": { "operating_cash_flow": -10545000, "capital_expenditure": 3176000, "free_cash_flow": -7369000, "dividends_paid": 1186000, "share_repurchases": -599000, "shares_issued": 9378000, "net_debt_issued": 11176000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 77144000, "cost_of_revenue": 65518000, "gross_profit": 11626000, "ebit": -17329000, "ebitda": -15703000, "pretax_income": -21223000, "tax_provision": 30000, "net_income": -21253000, "net_income_to_common": -21253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5353000, "total_current_assets": 16778000, "total_assets": 46875000, "short_term_debt": 2999000, "long_term_debt": 11838000, "total_debt": 14971000, "total_liabilities": 59307000, "total_equity": -20587000, "shares_outstanding": 10983850, "goodwill_and_intangibles": 23628000 }, "cash_flow": { "operating_cash_flow": -10545000, "capital_expenditure": 3176000, "free_cash_flow": -7369000, "dividends_paid": 1186000, "share_repurchases": -599000, "shares_issued": 9378000, "net_debt_issued": 11176000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 77144000, "cost_of_revenue": 65518000, "gross_profit": 11626000, "ebit": -15480000, "ebitda": -13854000, "pretax_income": -21223000, "tax_provision": 30000, "net_income": -21253000, "net_income_to_common": -21253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5353000, "total_current_assets": 16778000, "total_assets": 46875000, "short_term_debt": 2999000, "long_term_debt": 11838000, "total_debt": 14971000, "total_liabilities": 59307000, "total_equity": -20587000, "shares_outstanding": 10983850, "goodwill_and_intangibles": 23628000 }, "cash_flow": { "operating_cash_flow": -10545000, "capital_expenditure": 3176000, "free_cash_flow": -7369000, "dividends_paid": 1186000, "share_repurchases": -599000, "shares_issued": 9378000, "net_debt_issued": 11176000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 114405000, "cost_of_revenue": 87188000, "gross_profit": 27217000, "ebit": -17843000, "ebitda": -12518000, "pretax_income": -20555000, "tax_provision": -185000, "net_income": -18709000, "net_income_to_common": -18709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4119000, "total_current_assets": 15246000, "total_assets": 40517000, "short_term_debt": 3573000, "long_term_debt": 150000, "total_debt": 3822000, "total_liabilities": 48929000, "total_equity": -17775000, "shares_outstanding": 9504100, "goodwill_and_intangibles": 24281000 }, "cash_flow": { "operating_cash_flow": 6368000, "capital_expenditure": 3123000, "free_cash_flow": 9491000, "dividends_paid": 509000, "share_repurchases": -999000, "shares_issued": 0, "net_debt_issued": -4730000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 114405000, "cost_of_revenue": 87188000, "gross_profit": 27217000, "ebit": -17843000, "ebitda": -12518000, "pretax_income": -20555000, "tax_provision": -185000, "net_income": -18709000, "net_income_to_common": -18709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4119000, "total_current_assets": 15246000, "total_assets": 40517000, "short_term_debt": 3573000, "long_term_debt": 150000, "total_debt": 3822000, "total_liabilities": 48929000, "total_equity": -17775000, "shares_outstanding": 9504100, "goodwill_and_intangibles": 24281000 }, "cash_flow": { "operating_cash_flow": 6368000, "capital_expenditure": 3123000, "free_cash_flow": 9491000, "dividends_paid": 509000, "share_repurchases": -999000, "shares_issued": 0, "net_debt_issued": -4730000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 114405000, "cost_of_revenue": 87188000, "gross_profit": 27217000, "ebit": -17843000, "ebitda": -12518000, "pretax_income": -20555000, "tax_provision": -185000, "net_income": -18709000, "net_income_to_common": -18709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4119000, "total_current_assets": 15246000, "total_assets": 40517000, "short_term_debt": 3573000, "long_term_debt": 150000, "total_debt": 3822000, "total_liabilities": 48929000, "total_equity": -17775000, "shares_outstanding": 9504100, "goodwill_and_intangibles": 24281000 }, "cash_flow": { "operating_cash_flow": 6368000, "capital_expenditure": 3123000, "free_cash_flow": 9491000, "dividends_paid": 509000, "share_repurchases": -999000, "shares_issued": 0, "net_debt_issued": -4730000 } } ], "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": 18919000, "cost_of_revenue": 15751000, "gross_profit": 3168000, "ebit": -4927000, "ebitda": -4151000, "pretax_income": -7605000, "tax_provision": 26000, "net_income": -7764000, "net_income_to_common": -7764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5353000, "total_current_assets": 16778000, "total_assets": 46875000, "short_term_debt": 2999000, "long_term_debt": 11838000, "total_debt": 14971000, "total_liabilities": 59307000, "total_equity": -20587000, "shares_outstanding": 11606816, "goodwill_and_intangibles": 23628000 }, "cash_flow": { "operating_cash_flow": -2029000, "capital_expenditure": 5681000, "free_cash_flow": 3652000, "dividends_paid": 1186000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -561000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18919000, "cost_of_revenue": 15751000, "gross_profit": 3168000, "ebit": -4927000, "ebitda": -4151000, "pretax_income": -7605000, "tax_provision": 26000, "net_income": -7764000, "net_income_to_common": -7764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5353000, "total_current_assets": 16778000, "total_assets": 46875000, "short_term_debt": 2999000, "long_term_debt": 11838000, "total_debt": 14971000, "total_liabilities": 59307000, "total_equity": -20587000, "shares_outstanding": 11606816, "goodwill_and_intangibles": 23628000 }, "cash_flow": { "operating_cash_flow": -2029000, "capital_expenditure": 5681000, "free_cash_flow": 3652000, "dividends_paid": 1186000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -561000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18919000, "cost_of_revenue": 15751000, "gross_profit": 3168000, "ebit": -4927000, "ebitda": -4151000, "pretax_income": -7605000, "tax_provision": 26000, "net_income": -7764000, "net_income_to_common": -7764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5353000, "total_current_assets": 16778000, "total_assets": 46875000, "short_term_debt": 2999000, "long_term_debt": 11838000, "total_debt": 14971000, "total_liabilities": 59307000, "total_equity": -20587000, "shares_outstanding": 11606816, "goodwill_and_intangibles": 23628000 }, "cash_flow": { "operating_cash_flow": -2029000, "capital_expenditure": 5681000, "free_cash_flow": 3652000, "dividends_paid": 1186000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -561000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18919000, "cost_of_revenue": 15751000, "gross_profit": 3168000, "ebit": -4927000, "ebitda": -4151000, "pretax_income": -7605000, "tax_provision": 26000, "net_income": -7764000, "net_income_to_common": -7764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5353000, "total_current_assets": 16778000, "total_assets": 46875000, "short_term_debt": 2999000, "long_term_debt": 11838000, "total_debt": 14971000, "total_liabilities": 59307000, "total_equity": -20587000, "shares_outstanding": 11606816, "goodwill_and_intangibles": 23628000 }, "cash_flow": { "operating_cash_flow": -2029000, "capital_expenditure": 5681000, "free_cash_flow": 3652000, "dividends_paid": 1186000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -561000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "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": 20256000, "cost_of_revenue": 16631000, "gross_profit": 3625000, "ebit": -3097000, "ebitda": -2757000, "pretax_income": -4090000, "tax_provision": 16000, "net_income": -4067000, "net_income_to_common": -4067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8624000, "total_current_assets": 21200000, "total_assets": 52260000, "short_term_debt": 2612000, "long_term_debt": 12561000, "total_debt": 15479000, "total_liabilities": 62805000, "total_equity": -18969000, "shares_outstanding": 11502968, "goodwill_and_intangibles": 27587000 }, "cash_flow": { "operating_cash_flow": -2262000, "capital_expenditure": 4349000, "free_cash_flow": 2087000, "dividends_paid": 0, "share_repurchases": -14000, "shares_issued": 0, "net_debt_issued": -173000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20256000, "cost_of_revenue": 16631000, "gross_profit": 3625000, "ebit": -3097000, "ebitda": -2757000, "pretax_income": -4090000, "tax_provision": 16000, "net_income": -4067000, "net_income_to_common": -4067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8624000, "total_current_assets": 21200000, "total_assets": 52260000, "short_term_debt": 2612000, "long_term_debt": 12561000, "total_debt": 15479000, "total_liabilities": 62805000, "total_equity": -18969000, "shares_outstanding": 11502968, "goodwill_and_intangibles": 27587000 }, "cash_flow": { "operating_cash_flow": -2262000, "capital_expenditure": 4349000, "free_cash_flow": 2087000, "dividends_paid": 0, "share_repurchases": -14000, "shares_issued": 0, "net_debt_issued": -173000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20256000, "cost_of_revenue": 16631000, "gross_profit": 3625000, "ebit": -3097000, "ebitda": -2757000, "pretax_income": -4090000, "tax_provision": 16000, "net_income": -4067000, "net_income_to_common": -4067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8624000, "total_current_assets": 21200000, "total_assets": 52260000, "short_term_debt": 2612000, "long_term_debt": 12561000, "total_debt": 15479000, "total_liabilities": 62805000, "total_equity": -18969000, "shares_outstanding": 11502968, "goodwill_and_intangibles": 27587000 }, "cash_flow": { "operating_cash_flow": -2262000, "capital_expenditure": 4349000, "free_cash_flow": 2087000, "dividends_paid": 0, "share_repurchases": -14000, "shares_issued": 0, "net_debt_issued": -173000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20256000, "cost_of_revenue": 16631000, "gross_profit": 3625000, "ebit": -3097000, "ebitda": -2757000, "pretax_income": -4090000, "tax_provision": 16000, "net_income": -4067000, "net_income_to_common": -4067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8624000, "total_current_assets": 21200000, "total_assets": 52260000, "short_term_debt": 2612000, "long_term_debt": 12561000, "total_debt": 15479000, "total_liabilities": 62805000, "total_equity": -18969000, "shares_outstanding": 11502968, "goodwill_and_intangibles": 27587000 }, "cash_flow": { "operating_cash_flow": -2262000, "capital_expenditure": 4349000, "free_cash_flow": 2087000, "dividends_paid": 0, "share_repurchases": -14000, "shares_issued": 0, "net_debt_issued": -173000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20256000, "cost_of_revenue": 16450000, "gross_profit": 3806000, "ebit": -1951000, "ebitda": -2758000, "pretax_income": null, "tax_provision": null, "net_income": -4067000, "net_income_to_common": -4067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8624000, "total_current_assets": 21200000, "total_assets": 52260000, "short_term_debt": 2612000, "long_term_debt": 12561000, "total_debt": 15440000, "total_liabilities": null, "total_equity": -18969000, "shares_outstanding": 11524061, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2262000, "capital_expenditure": -651000, "free_cash_flow": -2913000, "dividends_paid": null, "share_repurchases": -14000, "shares_issued": 0, "net_debt_issued": -173000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20256000, "cost_of_revenue": 16631000, "gross_profit": 3625000, "ebit": -3097000, "ebitda": -2757000, "pretax_income": -4090000, "tax_provision": 16000, "net_income": -4067000, "net_income_to_common": -4067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8624000, "total_current_assets": 21200000, "total_assets": 52260000, "short_term_debt": 2612000, "long_term_debt": 12561000, "total_debt": 15479000, "total_liabilities": 62805000, "total_equity": -18969000, "shares_outstanding": 11502968, "goodwill_and_intangibles": 27587000 }, "cash_flow": { "operating_cash_flow": -2262000, "capital_expenditure": 4349000, "free_cash_flow": 2087000, "dividends_paid": 0, "share_repurchases": -14000, "shares_issued": 0, "net_debt_issued": -173000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20256000, "cost_of_revenue": 16631000, "gross_profit": 3625000, "ebit": -1951000, "ebitda": -1611000, "pretax_income": -4090000, "tax_provision": 16000, "net_income": -4067000, "net_income_to_common": -4067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8624000, "total_current_assets": 21200000, "total_assets": 52260000, "short_term_debt": 2612000, "long_term_debt": 12561000, "total_debt": 15479000, "total_liabilities": 62805000, "total_equity": -18969000, "shares_outstanding": 11502968, "goodwill_and_intangibles": 27587000 }, "cash_flow": { "operating_cash_flow": -2262000, "capital_expenditure": 4349000, "free_cash_flow": 2087000, "dividends_paid": 0, "share_repurchases": -14000, "shares_issued": 0, "net_debt_issued": -173000 } } ] }, "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 } }